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 5500 Willow Cir, Fort Worth, TX, 76112 with 5% annual appreciation on a $270,000 basis while $3,263/mo rent supports operations. Total monthly income totals $3,263/mo and a $1,322/mo payment preserves $1,043/mo for cash returns. Annual cash flow comes to $12,516/yr on $89,505 deployed, and return on cash invested reaches 33.89% in year one. Equity gained on principal adds $1,742/yr, and five-year appreciation sums $74,596 alongside rental yield of 14.5%. Five-year ROI measures 180.47% and total cumulative return in cash totals $161,533.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,263/mo property income versus a $1,322/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 1974
4,007 sqft lot
$N/A/sqft
$277 monthly HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-07-13 | Listed for sale | $270,000 |
| 2023-08-21 | Listing removed | N/A |
| 2023-07-10 | Price change | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4752.89 | 12.47% | $210,048 | 29.21% |
| 2022-08-14 | $4225.99 | 6.46% | $162,563 | 10.08% |
| 2021-08-14 | $3969.47 | -2.01% | $147,674 | N/A |
Listed by: Krystal Hamilton • Hamilton Realty Group
Mls Name: NTREIS
Mls ID: #20673560
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.
