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 5401 Royal Lytham Rd, Fort Worth, TX, 76244 at $810,000 posts ROI 32.05% with $2,663/mo cash flow from $8,482/mo rent. Total monthly income equals $8,482/mo, and annual cash flow records $31,956/yr on $266,490 to close. Return on cash invested measures 32.05% and rental yield reads 12.57% at the current $810,000. Equity gained on principal adds $5,227/yr, and 5% annual appreciation supports $223,788 by year five. Five-year ROI prints 169.23% and total cumulative return in cash totals $450,975.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $8,482/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2007
0.29 Acres lot
$N/A/sqft
$351 semi-annually HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Price change | $810,000 |
| 2024-08-05 | Price change | $823,995 |
| 2024-07-27 | Price change | $824,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $10701.25 | -10.13% | $660,808 | 17.61% |
| 2022-08-15 | $11906.97 | 4.59% | $561,881 | 21.88% |
| 2021-08-15 | $11384.29 | 5.39% | $461,011 | 5.65% |
Listed by: Tammy Melendez • The Melendez Real Estate Group
Mls Name: NTREIS
Mls ID: #20659246
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.
