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 5609 Wainwright Dr, Fort worth, TX, 76112 uses $74,588 cash to close to unlock $2,763/yr annual cash flow and $230/mo monthly cash flow. Total monthly income runs $1,830/mo, and a $1,101/mo payment keeps the spread at $230/mo. Purchase price stands at $225,000, and rental yield measures 9.76% with $1,830/mo rent. Return on cash invested shows 23.61% in year one, and 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 123.96% and total cumulative return in cash records $92,457. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,830/mo property income covering a $1,101/mo payment rather than investor’s personal income.
Single Family
Built in 1954
7,670 sqft 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 |
|---|---|---|
| 2025-08-14 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-08-14 | $0.28 | N/A | $5,223 | 5.94% |
| 2015-08-14 | $2.10 | N/A | $4,930 | 33.24% |
| 2014-08-14 | $2.10 | N/A | $3,700 | N/A |
Listed by: Angelica Lazo • Su Kaza Realty, LLC
Mls Name: NTREIS
Mls ID: #21032199
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.
