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 5460 Wedgmont Cir N, Fort Worth, TX, 76133 priced at $274,900 converts $1,927/mo rent into after a $1,346/mo obligation. Total monthly income equals $1,927/mo. Return on cash invested prints 19.55% in year one, and rental yield reads 8.41% against a $274,900 entry. Equity gained on principal adds $1,774/yr, while 5% annual appreciation compiles into $75,950 by year five. Five-year ROI reaches 102.11% and total cumulative return in cash sums $93,051. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,927/mo property income covering a $1,346/mo payment, not borrower’s personal income.
Single Family
Built in 1963
10,454 sqft 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 |
|---|---|---|
| 2025-07-25 | Listed for sale | $274,900 |
| 2025-07-15 | Listing removed | $274,900 |
| 2025-07-09 | Price change | $274,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-25 | $4083.86 | -9.76% | $182,000 | -9.00% |
| 2023-07-25 | $4525.54 | 6.61% | $200,000 | 22.47% |
| 2022-07-25 | $4245.14 | 6.70% | $163,300 | 10.32% |
Listed by: Jay Marks • Jay Marks Real Estate
Mls Name: NTREIS
Mls ID: #20976735
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.
