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 5429 New Castleton Ln, Fort Worth, TX, 76135 uses $102,765 cash to close to unlock $25,726/yr annual cash flow and $2,144/mo monthly cash flow. Total monthly income runs $4,378/mo, and a $1,517/mo payment keeps the spread at $2,144/mo. Purchase price stands at $310,000, and rental yield measures 16.95% with $4,378/mo rent. Return on cash invested shows 44.94% in year one, and 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 238.42% and total cumulative return in cash records $245,011. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,378/mo property income covering a $1,517/mo payment rather than investor’s personal income.
Single Family
Built in 2002
5,488 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 |
|---|---|---|
| 2024-08-13 | Listing removed | N/A |
| 2024-07-13 | Listed for sale | $310,000 |
| 2022-09-21 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2425.62 | -63.71% | $164,946 | -41.97% |
| 2022-08-14 | $6683.71 | 3.29% | $284,231 | 9.34% |
| 2021-08-14 | $6470.59 | 10.26% | $259,960 | 10.41% |
Listed by: LAURENCE SMITH • eXp Realty
Mls Name: NTREIS
Mls ID: #20668667
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.
