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 5645 Wills Creek Ln, Fort Worth, TX, 76179 offers $3,178/mo rent that, after a $2,154/mo payment, leaves $17/mo cash flow. Total monthly income is $3,178/mo, and annual cash flow is $204/yr on $145,860 cash. Return on cash invested measures 20.05% in year one, and rental yield stands at 8.67% at a $440,000 entry. Equity gained on principal adds $2,839/yr while 5% annual appreciation compounds into $121,564 by year five. Five-year ROI records 104.89% and total cumulative return in cash reaches $152,986. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,178/mo property income versus a $2,154/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2010
9,060 sqft lot
$N/A/sqft
$380 annually 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $440,000 |
| 2018-06-13 | Sold | N/A |
| 2017-10-05 | Listing removed | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $6781.02 | -28.62% | $390,106 | 0.51% |
| 2023-03-28 | $9499.92 | 31.29% | $388,137 | 15.82% |
| 2022-03-28 | $7235.57 | 5.48% | $335,118 | 23.21% |
Listed by: Leonard McManaman • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20884982
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.
