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 5404 Buggs Pl, Fort Worth, TX, 76126 with 5% annual appreciation on a $454,900 basis while $3,934/mo rent supports operations. Total monthly income totals $3,934/mo and a $2,227/mo payment preserves $699/mo for cash returns. Annual cash flow comes to $8,384/yr on $150,799 deployed, and return on cash invested reaches 25.47% in year one. Equity gained on principal adds $2,935/yr, and five-year appreciation sums $125,680 alongside rental yield of 10.38%. Five-year ROI measures 133.87% and total cumulative return in cash totals $201,872.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,934/mo property income versus a $2,227/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $454,900 |
| 2024-12-07 | Listed for sale | $489,000 |
| 2024-10-13 | Listing removed | $498,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $617.64 | N/A | $38,150 | N/A |
| 2023-02-13 | N/A | N/A | $38,150 | 300.74% |
| 2022-02-13 | $184.71 | -3.41% | $9,520 | N/A |
Listed by: Dean Valenzuela • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20792699
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.
