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 5617 The Resort Blvd, Fort Worth, TX, 76179 offers $3,178/mo rent that, after a $3,666/mo payment. Total monthly income is $3,178/mo. Return on cash invested measures 8.67% in year one, and rental yield stands at 5.09% at a $749,000 entry. Equity gained on principal adds $4,833/yr while 5% annual appreciation compounds into $206,935 by year five. Five-year ROI records 44.09% and total cumulative return in cash reaches $108,640. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,178/mo property income versus a $3,666/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
0.53 Acres lot
$N/A/sqft
$575 quarterly HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-12-16 | Listed for sale | $749,000 |
| 2024-12-06 | Contingent | $749,000 |
| 2024-11-14 | Listed for sale | $749,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $10997.94 | 7.51% | $755,600 | 1.00% |
| 2023-02-13 | $10229.33 | -12.25% | $748,123 | 16.43% |
| 2022-02-13 | $11657.80 | 10.71% | $642,563 | 26.91% |
Listed by: Kristen Holle • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20777756
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.
