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 5721 Fathom Dr, Fort Worth, TX, 76135 generates $2,778/mo in rent, after a $1,958/mo payment. Total monthly income is $2,778/mo. Return on cash invested sits at 18.93% in year one, and rental yield is 8.33% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 98.94% and total cumulative return in cash sums $131,188. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,778/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
5,749 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $400,000 |
| 2024-02-13 | Sold | N/A |
| 2024-02-09 | Pending sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-19 | $6092.52 | 1.65% | $331,000 | -13.51% |
| 2023-04-19 | $5993.73 | -14.22% | $382,704 | 13.46% |
| 2022-04-19 | $6987.02 | 5.39% | $337,290 | 28.08% |
Listed by: Veronica Ruland • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20908927
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.
