








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 5367 Driftway Dr, Fort Worth, TX, 76135 offers a 16.15% rental yield on a $358,000 purchase with $4,818/mo rent. Total monthly income registers $4,818/mo, and a $1,752/mo payment leaves $2,242/mo available for distribution. Annual cash flow reaches $26,909/yr on $118,677 to close, and return on cash invested stands at 42.58% in year one. Equity gained on principal adds $2,310/yr while 5% annual appreciation supports $98,909 over five years. Portfolio math shows five-year ROI at 225.77% and total cumulative return in cash at $267,942. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,818/mo property income against a $1,752/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
5,662 sqft lot
$N/A/sqft
$30 monthly HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-07-05 | Sold | N/A |
| 2024-05-13 | Pending sale | $351,000 |
| 2024-05-03 | Contingent | $351,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5840.32 | -14.42% | $380,806 | 28.41% |
| 2022-08-14 | $6824.42 | N/A | $296,554 | 12.45% |
| 2021-08-14 | N/A | N/A | $263,716 | 12.88% |



Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: My State MLS
Mls ID: #11261736