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 5620 Shore Point Trl, Fort Worth, TX, 76119 uses $112,379 cash to close to unlock $2,239/yr annual cash flow and $187/mo monthly cash flow. Total monthly income runs $2,597/mo, and a $1,659/mo payment keeps the spread at $187/mo. Purchase price stands at $339,000, and rental yield measures 9.19% with $2,597/mo rent. Return on cash invested shows 21.9% in year one, and 5% annual appreciation builds toward $93,659 over five years. Five-year ROI reaches 114.74% and total cumulative return in cash records $128,944. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,597/mo property income covering a $1,659/mo payment rather than investor’s personal income.
Single Family
Built in 2022
3,092 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ana Lam • Sixteen 33 Realty
Mls Name: NTREIS
Mls ID: #21054222
