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 5517 Post Ridge Dr, Fort Worth, TX, 76123 priced at $318,000 converts $2,410/mo rent into after a $1,556/mo obligation. Total monthly income equals $2,410/mo. Return on cash invested prints 18.1% in year one, and rental yield reads 9.09% against a $318,000 entry. Equity gained on principal adds $2,052/yr, while 5% annual appreciation compiles into $87,858 by year five. Five-year ROI reaches 95.61% and total cumulative return in cash sums $100,787. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,410/mo property income covering a $1,556/mo payment, not borrower’s personal income.
Single Family
Built in 2003
7,840 sqft lot
$N/A/sqft
$425 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 |
|---|---|---|
| 2025-02-03 | Listed for sale | $318,000 |
| 2024-03-20 | Listing removed | N/A |
| 2024-03-18 | Listed for rent | $2,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8552.76 | 59.17% | $351,000 | -5.28% |
| 2023-02-13 | $5373.38 | -15.21% | $370,579 | 31.29% |
| 2022-02-13 | $6337.49 | 4.46% | $282,265 | 11.10% |
Listed by: Lingqian Zhuo • Sunet Group
Mls Name: NTREIS
Mls ID: #20833464
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.
