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 5613 Graham St, Fort Worth, TX, 76114 offers $2,396/mo rent that, after a $1,322/mo payment, leaves $460/mo cash flow. Total monthly income is $2,396/mo, and annual cash flow is $5,525/yr on $89,505 cash. Return on cash invested measures 26.08% in year one, and rental yield stands at 10.65% at a $270,000 entry. Equity gained on principal adds $1,742/yr while 5% annual appreciation compounds into $74,596 by year five. Five-year ROI records 137.25% and total cumulative return in cash reaches $122,845. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,396/mo property income versus a $1,322/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1945
6,229 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2024-12-12 | Listed for sale | $270,000 |
| 2022-05-31 | Sold | N/A |
| 2022-04-25 | Pending sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4662.67 | -10.06% | $244,546 | -11.30% |
| 2023-02-13 | $5184.11 | 29.25% | $275,712 | 69.34% |
| 2022-02-13 | $4010.84 | 18.48% | $162,816 | 23.48% |
Listed by: Sergio Santiago • JPAR Arlington
Mls Name: NTREIS
Mls ID: #20793965
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.
