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 5513 Apple Grove Way, Fort Worth, TX, 76123 earns $195/mo cash flow from $3,242/mo rent with a $2,065/mo payment. Total monthly income totals $3,242/mo, and annual cash flow totals $2,335/yr on $139,893 capital. ROI tracks 21.58% on current figures, and rental yield reads 9.22% at a $422,000 purchase. Equity gained on principal adds $2,723/yr, and 5% annual appreciation supports $116,591 over five years. Five-year ROI reaches 113.14% and total cumulative return in cash sums $158,279. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,242/mo property income instead of your personal income.
Single Family
Built in 2021
5,532 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 |
|---|---|---|
| 2024-06-28 | Price change | $422,000 |
| 2024-04-19 | Listed for sale | $433,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ava Humphrey • Beam Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20574518
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.
