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% |
Investment property for sale in Fort Worth at 5320 Wagon Track Ct, Fort Worth, TX, 76132 at $499,900 posts ROI 26.66% with $932/mo cash flow from $4,997/mo rent. Total monthly income equals $4,997/mo, and annual cash flow records $11,184/yr on $165,717 to close. Return on cash invested measures 26.66% and rental yield reads 12% at the current $499,900. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,113 by year five. Five-year ROI prints 141.57% and total cumulative return in cash totals $234,600.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,997/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1978
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2025-02-11 | Price change | $499,900 |
| 2025-01-16 | Listed for sale | $529,900 |
| 2024-06-28 | Listing removed | $545,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $14419.44 | 10.52% | $591,766 | 11.48% |
| 2023-02-13 | $13047.16 | 21.88% | $530,832 | 9.28% |
| 2022-02-13 | $10704.78 | 5.64% | $485,732 | 14.02% |
Listed by: Michael Ritrovato • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20808140
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.
