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 5413 Percy Priest St, Fort Worth, TX, 76179 listed at $450,000 pairs $3,662/mo rent with a $2,203/mo payment to leave $309/mo cash flow. Total monthly income runs $3,662/mo, and annual cash flow reaches $3,702/yr on $149,175 cash to close. Return on cash invested measures 22.39% in year one, and rental yield registers 9.77% at a $450,000 basis. Equity gained on principal adds $2,904/yr, and annual property appreciation at 5% supports $124,327 by year five. Five-year ROI tracks 117.81% and total cumulative return in cash totals $175,746. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,662/mo property income relative to a $2,203/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2015
7,840 sqft lot
$N/A/sqft
$396 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-06-20 | Listed for sale | $450,000 |
| 2021-03-19 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-20 | $8912.15 | 3.53% | $458,086 | 2.02% |
| 2023-06-20 | $8608.45 | -11.39% | $449,000 | 13.90% |
| 2022-06-20 | $9715.17 | 18.04% | $394,200 | 21.81% |
Listed by: Suzanne Rieter • Compass RE Texas , LLC
Mls Name: NTREIS
Mls ID: #20971200
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.
