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% |
Rental property for sale in Fort Worth at 5404 Ledgestone Dr, Fort Worth, TX, 76132 offers $2,740/mo rent that, after a $2,973/mo payment. Total monthly income is $2,740/mo. Return on cash invested measures 10.58% in year one, and rental yield stands at 5.41% at a $607,500 entry. Equity gained on principal adds $3,920/yr while 5% annual appreciation compounds into $167,841 by year five. Five-year ROI records 53.99% and total cumulative return in cash reaches $107,906. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,740/mo property income versus a $2,973/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Multi Family
Built in 1985
8,189 sqft 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 |
|---|---|---|
| 2024-12-09 | Price change | $607,500 |
| 2024-10-08 | Listed for sale | $619,900 |
| 2024-09-27 | Listing removed | $619,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $7979.59 | 8.22% | $327,478 | 9.16% |
| 2023-12-27 | $7373.61 | -4.61% | $300,000 | 7.15% |
| 2022-12-27 | $7730.27 | 27.69% | $279,991 | 30.84% |
Listed by: Michael Pyatt • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20740348
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.
