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 5624 Waltham Ave, Fort Worth, TX, 76133 uses $77,903 cash to close to unlock $5,881/yr annual cash flow and $490/mo monthly cash flow. Total monthly income runs $2,161/mo, and a $1,150/mo payment keeps the spread at $490/mo. Purchase price stands at $235,000, and rental yield measures 11.03% with $2,161/mo rent. Return on cash invested shows 27.46% in year one, and 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 144.6% and total cumulative return in cash records $112,648. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,161/mo property income covering a $1,150/mo payment rather than investor’s personal income.
Single Family
Built in 1957
10,410 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $235,000 |
| 2015-09-24 | Sold | N/A |
| 2015-08-20 | Listed for sale | $119,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $3477.76 | 3.32% | $223,338 | -2.94% |
| 2023-06-26 | $3366.13 | -20.38% | $230,111 | 19.27% |
| 2022-06-26 | $4227.87 | 2.39% | $192,931 | 8.03% |
Listed by: Chelsea Campbell • Monument Realty
Mls Name: NTREIS
Mls ID: #20978179
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.
