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 5720 Trinity Ln, Fort Worth, TX, 76137 generates $3,238/mo in rent and, after a $1,811/mo payment, leaves $607/mo in cash flow. Total monthly income is $3,238/mo, and annual cash flow is $7,282/yr on $122,655 invested. Return on cash invested sits at 25.85% in year one, and rental yield is 10.5% on a $370,000 entry. Equity gained on principal adds $2,388/yr, while 5% annual appreciation builds toward $102,224 over five years. Five-year ROI reaches 135.89% and total cumulative return in cash sums $166,673. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,238/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $370,000 |
| 2024-09-20 | Listing removed | $370,000 |
| 2024-09-15 | Price change | $370,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-12-27 | $2504.95 | 1.91% | $243,255 | 16.28% |
| 2018-12-27 | $2457.99 | 1.77% | $209,206 | 9.52% |
| 2017-12-27 | $2415.31 | 1.45% | $191,025 | 8.39% |
Listed by: Brent Jones • Nu Home Source Realty, LLC
Mls Name: NTREIS
Mls ID: #20619695
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.
