Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Fort Worth at 5316 Gordon Ave, Fort Worth, TX, 76115 generates $1,473/mo in rent and, after a $929/mo payment, leaves $55/mo in cash flow. Total monthly income is $1,473/mo, and annual cash flow is $656/yr on $62,952 invested. Return on cash invested sits at 20.95% in year one, and rental yield is 9.31% on a $189,900 entry. Equity gained on principal adds $1,225/yr, while 5% annual appreciation builds toward $52,466 over five years. Five-year ROI reaches 110.13% and total cumulative return in cash sums $69,329. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,473/mo property income rather than buyer’s personal income.
Single Family
Built in 1954
7,143 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2025-06-22 | Listed for sale | $189,900 |
| 2014-05-02 | Listing removed | $62,900 |
| 2014-04-10 | Price change | $62,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-22 | $3972.33 | 17.03% | $177,029 | 18.02% |
| 2023-06-22 | $3394.16 | 15.02% | $150,000 | 32.14% |
| 2022-06-22 | $2950.96 | 50.39% | $113,516 | 55.50% |
Listed by: Missy Starling • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20977701
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
