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 5537 Pershing Ave, Fort Worth, TX, 76107 priced at $1,480,000 converts $5,472/mo rent into after a $7,244/mo obligation. Total monthly income equals $5,472/mo. Return on cash invested prints 7.73% in year one, and rental yield reads 4.44% against a $1,480,000 entry. Equity gained on principal adds $9,550/yr, while 5% annual appreciation compiles into $408,897 by year five. Five-year ROI reaches 38.65% and total cumulative return in cash sums $185,348. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,472/mo property income covering a $7,244/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-01-24 | Price change | $1,480,000 |
| 2025-01-20 | Listed for sale | $1,580,000 |
| 2016-08-02 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4207.28 | -0.83% | $187,500 | N/A |
| 2023-02-13 | $4242.70 | 30.56% | $187,500 | 50.00% |
| 2022-02-13 | $3249.51 | 15.13% | $125,000 | 19.05% |
Listed by: Sunny Shipley • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20822213
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.
