5536 Wainwright DrFort WorthTX76112
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 5536 Wainwright Dr, Fort Worth, TX, 76112 with 5% annual appreciation on a $164,610 basis while $1,267/mo rent supports operations. Total monthly income totals $1,267/mo and a $806/mo payment preserves $96/mo for cash returns. Annual cash flow comes to $1,153/yr on $54,568 deployed, and return on cash invested reaches 22.02% in year one. Equity gained on principal adds $1,062/yr, and five-year appreciation sums $45,479 alongside rental yield of 9.24%. Five-year ROI measures 115.47% and total cumulative return in cash totals $63,009.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,267/mo property income versus a $806/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1950
7,797 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeffrey Robillard • Newfound Real Estate
Mls Name: NTREIS
Mls ID: #20802182