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 5421 Appalachian Way, Fort Worth, TX, 76123 listed at $345,000 pairs $3,820/mo rent with a $1,689/mo payment to leave $1,079/mo cash flow. Total monthly income runs $3,820/mo, and annual cash flow reaches $12,951/yr on $114,368 cash to close. Return on cash invested measures 31.23% in year one, and rental yield registers 13.29% at a $345,000 basis. Equity gained on principal adds $2,226/yr, and annual property appreciation at 5% supports $95,317 by year five. Five-year ROI tracks 165.9% and total cumulative return in cash totals $189,736. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,820/mo property income relative to a $1,689/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
6,534 sqft lot
$N/A/sqft
$405 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-04-12 | Listed for sale | $345,000 |
| 2024-09-06 | Listing removed | $369,900 |
| 2024-08-08 | Price change | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-12 | $8766.29 | 84.08% | $359,763 | -0.80% |
| 2023-04-12 | $4762.23 | 34.24% | $362,670 | 30.96% |
| 2022-04-12 | $3547.44 | 1.70% | $276,931 | 10.92% |
Listed by: Katy Neely Page • League Real Estate
Mls Name: NTREIS
Mls ID: #20901376
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.
