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 Benbrook at 5664 Cedar Creek Dr, Benbrook, TX, 76109 with 5% annual appreciation on a $219,888 basis while $2,184/mo rent supports operations. Total monthly income totals $2,184/mo and a $1,076/mo payment preserves $170/mo for cash returns. Annual cash flow comes to $2,037/yr on $72,893 deployed, and return on cash invested reaches 22.7% in year one. Equity gained on principal adds $1,419/yr, and five-year appreciation sums $60,751 alongside rental yield of 11.92%. Five-year ROI measures 121.72% and total cumulative return in cash totals $88,728.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,184/mo property income versus a $1,076/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1984
3,615 sqft lot
$N/A/sqft
$440 monthly HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2025-02-01 | Price change | $219,888 |
| 2024-11-07 | Listed for sale | $222,888 |
| 2023-12-29 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3779.97 | -4.01% | $180,026 | -2.69% |
| 2023-02-13 | $3937.86 | -3.21% | $185,000 | 11.65% |
| 2022-02-13 | $4068.31 | 5.06% | $165,702 | 8.87% |
Listed by: Olga Johnson • Olga Johnson
Mls Name: NTREIS
Mls ID: #20772027
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.
