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 5416 Champlain Dr, Fort Worth, TX, 76137 offers a 9.21% rental yield on a $395,000 purchase with $3,031/mo rent. Total monthly income registers $3,031/mo, and a $1,933/mo payment leaves $222/mo available for distribution. Annual cash flow reaches $2,669/yr on $130,943 to close, and return on cash invested stands at 21.95% in year one. Equity gained on principal adds $2,549/yr while 5% annual appreciation supports $109,131 over five years. Portfolio math shows five-year ROI at 115% and total cumulative return in cash at $150,582. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,031/mo property income against a $1,933/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1999
6,987 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2025-08-08 | Listed for sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-08 | $2893.42 | -34.74% | $331,046 | -4.55% |
| 2023-08-08 | $4433.40 | -3.14% | $346,842 | 10.00% |
| 2022-08-08 | $4577.12 | N/A | $315,315 | 23.71% |
Listed by: Julie Sherman • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #21026129
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.
