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 5616 Apple Grove Way, Fort Worth, TX, 76123 priced at $330,000 converts $2,410/mo rent into $9/mo cash flow after a $1,615/mo obligation. Total monthly income equals $2,410/mo, and annual cash flow totals $112/yr on $109,395 invested. Return on cash invested prints 20.01% in year one, and rental yield reads 8.76% against a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation compiles into $91,173 by year five. Five-year ROI reaches 104.84% and total cumulative return in cash sums $114,695. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,410/mo property income covering a $1,615/mo payment, not borrower’s personal income.
Single Family
Built in 2021
6,359 sqft lot
$N/A/sqft
$282 semi-annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-05-15 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-16 | $5563.33 | -9.32% | $324,549 | -10.99% |
| 2023-05-16 | $6135.07 | -13.97% | $364,608 | 17.03% |
| 2022-05-16 | $7131.04 | 554.74% | $311,555 | 709.23% |
Listed by: Zach Sutton • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20938255
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.
