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 5412 Shasta Ridge Ct, Fort Worth, TX, 76123 offers a 10.75% rental yield on a $299,900 purchase with $2,686/mo rent. Total monthly income registers $2,686/mo, and a $1,468/mo payment leaves $513/mo available for distribution. Annual cash flow reaches $6,159/yr on $99,417 to close, and return on cash invested stands at 26.1% in year one. Equity gained on principal adds $1,935/yr while 5% annual appreciation supports $82,857 over five years. Portfolio math shows five-year ROI at 137.47% and total cumulative return in cash at $136,672. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,686/mo property income against a $1,468/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2011
6,621 sqft lot
$N/A/sqft
$480 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-07-17 | Listed for sale | $299,900 |
| 2016-08-08 | Listing removed | $213,000 |
| 2016-06-19 | Pending sale | $213,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-18 | $4896.19 | 9.21% | $343,425 | -0.78% |
| 2023-07-18 | $4483.41 | -17.13% | $346,132 | 30.89% |
| 2022-07-18 | $5410.19 | 3.97% | $264,444 | 10.82% |
Listed by: Beth Jones • Monument Realty
Mls Name: NTREIS
Mls ID: #21004286
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.
