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 5512 Old Orchard Dr, Fort Worth, TX, 76123 listed at $320,000 pairs $2,602/mo rent with a $1,566/mo payment to leave $280/mo cash flow. Total monthly income runs $2,602/mo, and annual cash flow reaches $3,356/yr on $106,080 cash to close. Return on cash invested measures 23.07% in year one, and rental yield registers 9.76% at a $320,000 basis. Equity gained on principal adds $2,065/yr, and annual property appreciation at 5% supports $88,410 by year five. Five-year ROI tracks 121.21% and total cumulative return in cash totals $128,583. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,602/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
5,662 sqft lot
$N/A/sqft
$282 semi-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 |
|---|---|---|
| 2025-05-01 | Listed for sale | $320,000 |
| 2011-04-27 | Listing removed | $159,900 |
| 2011-02-22 | Price change | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $1407.86 | -53.61% | $280,313 | -14.60% |
| 2023-05-01 | $3034.88 | -1.83% | $328,220 | 15.94% |
| 2022-05-01 | $3091.34 | 1.73% | $283,090 | 28.02% |
Listed by: Thomas Langley • The Bauer Group, LLC
Mls Name: NTREIS
Mls ID: #20917632
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.
