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 5501 Yeary St, Fort Worth, TX, 76114 generates $2,588/mo in rent and, after a $1,482/mo payment, leaves $435/mo in cash flow. Total monthly income is $2,588/mo, and annual cash flow is $5,218/yr on $100,378 invested. Return on cash invested sits at 25.11% in year one, and rental yield is 10.26% on a $302,800 entry. Equity gained on principal adds $1,954/yr, while 5% annual appreciation builds toward $83,658 over five years. Five-year ROI reaches 131.92% and total cumulative return in cash sums $132,423. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,588/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
4,399 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2025-03-08 | Listing removed | $300,000 |
| 2025-02-14 | Price change | $300,000 |
| 2025-01-29 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $4984.69 | -1.24% | $320,428 | 9.93% |
| 2023-10-09 | $5047.19 | 30.66% | $291,474 | 103.04% |
| 2022-10-09 | $3862.80 | N/A | $143,553 | 857.02% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
