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 5336 Threshing Dr, Fort Worth, TX, 76179 with 5% annual appreciation on a $369,900 basis while $3,192/mo rent supports operations. Total monthly income totals $3,192/mo and a $1,810/mo payment preserves $522/mo for cash returns. Annual cash flow comes to $6,265/yr on $122,622 deployed, and return on cash invested reaches 25.02% in year one. Equity gained on principal adds $2,387/yr, and five-year appreciation sums $102,197 alongside rental yield of 10.36%. Five-year ROI measures 131.62% and total cumulative return in cash totals $161,398.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,192/mo property income versus a $1,810/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2012
6,926 sqft lot
$N/A/sqft
$480 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-05-15 | Listed for sale | $369,900 |
| 2013-02-28 | Sold | N/A |
| 2013-01-22 | Listed for sale | $165,248 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-15 | $5870.65 | 7.08% | $321,000 | -3.31% |
| 2023-05-15 | $5482.40 | -15.05% | $332,000 | 23.31% |
| 2022-05-15 | $6453.51 | 4.04% | $269,237 | 8.88% |
Listed by: Tony Devito • The Michael Group Real Estate
Mls Name: NTREIS
Mls ID: #20937676
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.
