5413 Odessa AveFort WorthTX76133
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 5413 Odessa Ave, Fort Worth, TX, 76133 earns $848/mo cash flow from $2,719/mo rent with a $1,223/mo payment. Total monthly income totals $2,719/mo, and annual cash flow totals $10,181/yr on $82,809 capital. ROI tracks 32.2% on current figures, and rental yield reads 13.06% at a $249,800 purchase. Equity gained on principal adds $1,612/yr, and 5% annual appreciation supports $69,015 over five years. Five-year ROI reaches 170.51% and total cumulative return in cash sums $141,199. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,719/mo property income instead of your personal income.
Single Family
Built in 1957
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Housing Distribution
Address Breakdown
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A