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% |
Rental property for sale in Fort Worth at 5420 Whitman Ave, Fort Worth, TX, 76133 priced at $292,900 converts $2,148/mo rent into $65/mo cash flow after a $1,434/mo obligation. Total monthly income equals $2,148/mo, and annual cash flow totals $777/yr on $97,096 invested. Return on cash invested prints 20.71% in year one, and rental yield reads 8.8% against a $292,900 entry. Equity gained on principal adds $1,890/yr, while 5% annual appreciation compiles into $80,923 by year five. Five-year ROI reaches 108.35% and total cumulative return in cash sums $105,207. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,148/mo property income covering a $1,434/mo payment, not borrower’s personal income.
Single Family
Built in 1955
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| 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 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-11-23 | Price change | $292,900 |
| 2024-10-28 | Price change | $293,900 |
| 2024-10-04 | Price change | $294,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2876.07 | -4.48% | $128,174 | -3.68% |
| 2023-12-27 | $3011.05 | 0.89% | $133,069 | 15.90% |
| 2022-12-27 | $2984.59 | 2.63% | $114,810 | 6.12% |
Listed by: Mauro Ahumada • HomeSmart
Mls Name: NTREIS
Mls ID: #20699853
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.
