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 5512 Turtle River Ct, Fort Worth, TX, 76137 offers $4,474/mo rent that, after a $1,224/mo payment, leaves $2,391/mo cash flow. Total monthly income is $4,474/mo, and annual cash flow is $28,692/yr on $82,875 cash. Return on cash invested measures 54.53% in year one, and rental yield stands at 21.48% at a $250,000 entry. Equity gained on principal adds $1,613/yr while 5% annual appreciation compounds into $69,070 by year five. Five-year ROI records 291.37% and total cumulative return in cash reaches $241,474. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,474/mo property income versus a $1,224/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1989
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2024-08-30 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | N/A | N/A | $341,480 | 20.09% |
| 2022-09-02 | $7808.10 | 4.35% | $284,355 | 8.07% |
| 2021-09-02 | $7482.72 | 9.76% | $263,124 | 12.49% |
Listed by: David Russell • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20717196
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.
