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 5410 Ledgestone Dr, Fort Worth, TX, 76132 priced at $374,000 pairs $2,514/mo rent with after a $1,831/mo payment. Total monthly income equals $2,514/mo. Return on cash invested is 18.5% in year one, and rental yield stands at 8.07% on a $374,000 basis. Equity gained on principal adds $2,413/yr, and 5% annual appreciation accumulates to $103,329 by year five. Five-year ROI measures 96.46% and total cumulative return in cash reaches $119,593. For financing, Ziffy Mortgage’s DSCR program evaluates $2,514/mo property income against a $1,831/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1986
7,187 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 |
|---|---|---|
| 2025-01-21 | Price change | $374,000 |
| 2024-11-19 | Listed for sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1687.87 | -40.55% | $371,390 | -0.74% |
| 2023-02-13 | $2839.25 | -2.12% | $374,145 | 25.20% |
| 2022-02-13 | $2900.85 | 1.98% | $298,845 | 17.00% |
Listed by: Alden Karotkin • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #20781168
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.
