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 5604 Shadow Creek Ct, Fort Worth, TX, 76112 with 5% annual appreciation on a $290,000 basis while $3,281/mo rent supports operations. Total monthly income totals $3,281/mo and a $1,419/mo payment preserves $1,054/mo for cash returns. Annual cash flow comes to $12,643/yr on $96,135 deployed, and return on cash invested reaches 33.06% in year one. Equity gained on principal adds $1,871/yr, and five-year appreciation sums $80,122 alongside rental yield of 13.58%. Five-year ROI measures 175.35% and total cumulative return in cash totals $168,568.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,281/mo property income versus a $1,419/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1958
0.35 Acres 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 |
|---|---|---|
| 2024-10-16 | Price change | $290,000 |
| 2024-07-31 | Listed for sale | $307,000 |
| 2019-01-02 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6801.51 | -0.25% | $303,114 | 0.59% |
| 2023-12-27 | $6818.54 | 3.57% | $301,336 | 18.98% |
| 2022-12-27 | $6583.75 | 12.84% | $253,260 | 16.68% |
Listed by: Toni Collins • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20685624
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.
