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 5574 Pinson St, Fort Worth, TX, 76119 priced at $240,000 pairs $2,087/mo rent with $380/mo cash flow after a $1,175/mo payment. Total monthly income equals $2,087/mo, and annual cash flow comes to $4,560/yr on $79,560 invested. Return on cash invested is 25.64% in year one, and rental yield stands at 10.44% on a $240,000 basis. Equity gained on principal adds $1,549/yr, and 5% annual appreciation accumulates to $66,308 by year five. Five-year ROI measures 134.78% and total cumulative return in cash reaches $107,234. For financing, Ziffy Mortgage’s DSCR program evaluates $2,087/mo property income against a $1,175/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1959
7,274 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Date | Event | Price |
|---|---|---|
| 2024-11-11 | Price change | $240,000 |
| 2024-09-04 | Price change | $260,000 |
| 2024-08-02 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $112,998 | 15.61% |
| 2023-12-27 | $2211.57 | 9.14% | $97,737 | 25.38% |
| 2022-12-27 | $2026.41 | 12.76% | $77,951 | 16.60% |
Listed by: Rosa Owens • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20690897
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.
