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 5535 Whispering Oaks Ln, Fort Worth, TX, 76140 priced at $549,900 converts $2,872/mo rent into after a $2,691/mo obligation. Total monthly income equals $2,872/mo. Return on cash invested prints 13.18% in year one, and rental yield reads 6.27% against a $549,900 entry. Equity gained on principal adds $3,548/yr, while 5% annual appreciation compiles into $151,927 by year five. Five-year ROI reaches 67.95% and total cumulative return in cash sums $122,930. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,872/mo property income covering a $2,691/mo payment, not borrower’s personal income.
Single Family
Built in 2005
2 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-12-18 | Price change | $549,900 |
| 2024-11-20 | Listed for sale | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $7719.69 | 15.92% | $545,830 | -13.35% |
| 2023-12-27 | $6659.56 | -17.41% | $629,926 | 26.33% |
| 2022-12-27 | $8063.82 | 5.18% | $498,651 | 26.73% |
Listed by: Evelyn Talamantes • Texas Connect Realty LLC
Mls Name: NTREIS
Mls ID: #20781437
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.
