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 5520 Wainwright Dr, Fort Worth, TX, 76112 at $240,000 posts ROI 36.93% with $1,129/mo cash flow from $2,892/mo rent. Total monthly income equals $2,892/mo, and annual cash flow records $13,543/yr on $79,560 to close. Return on cash invested measures 36.93% and rental yield reads 14.46% at the current $240,000. Equity gained on principal adds $1,549/yr, and 5% annual appreciation supports $66,308 by year five. Five-year ROI prints 195.66% and total cumulative return in cash totals $155,666.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,892/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1954
7,797 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-08-12 | Listed for sale | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4660.87 | -5.41% | $205,981 | 8.67% |
| 2022-08-14 | $4927.39 | 39.40% | $189,544 | 44.14% |
| 2021-08-14 | $3534.62 | 3.23% | $131,496 | 5.35% |
Listed by: Courtney Thomas • Niles Realty Group
Mls Name: NTREIS
Mls ID: #20700537
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.
