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 5420 Kingsknowe Pkwy, Fort Worth, TX, 76135 offers a 9.38% rental yield on a $310,000 purchase with $2,424/mo rent. Total monthly income registers $2,424/mo, and a $1,517/mo payment leaves $190/mo available for distribution. Annual cash flow reaches $2,278/yr on $102,765 to close, and return on cash invested stands at 22.13% in year one. Equity gained on principal adds $2,000/yr while 5% annual appreciation supports $85,647 over five years. Portfolio math shows five-year ROI at 116.08% and total cumulative return in cash at $119,287. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,424/mo property income against a $1,517/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1999
6,098 sqft lot
$N/A/sqft
$360 annually HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-06-15 | Listed for sale | $310,000 |
| 2012-01-03 | Listing removed | $89,000 |
| 2011-06-08 | Listed for sale | $89,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-15 | $4847.85 | 8.77% | $274,155 | -9.19% |
| 2023-06-15 | $4457.03 | -17.20% | $301,916 | 19.67% |
| 2022-06-15 | $5383.10 | 2.66% | $252,294 | 21.92% |
Listed by: Dana Sue Osburn • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20970136
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.
