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 5721 Springtide Dr, Fort Worth, TX, 76135 with 5% annual appreciation on a $269,900 basis while $2,851/mo rent supports operations. Total monthly income totals $2,851/mo and a $1,321/mo payment preserves $809/mo for cash returns. Annual cash flow comes to $9,712/yr on $89,472 deployed, and return on cash invested reaches 30.76% in year one. Equity gained on principal adds $1,742/yr, and five-year appreciation sums $74,568 alongside rental yield of 12.68%. Five-year ROI measures 162.9% and total cumulative return in cash totals $145,746.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,851/mo property income versus a $1,321/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1987
6,838 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-01 | Listed for sale | $269,900 |
| 2021-03-05 | Listing removed | N/A |
| 2021-02-03 | Listed for rent | $1,595 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5947.61 | 11.95% | $243,000 | 25.91% |
| 2022-08-14 | $5312.53 | 12.53% | $193,000 | 14.57% |
| 2021-08-14 | $4720.81 | 9.01% | $168,462 | 11.30% |
Listed by: Bridgette Murphey • Atlas Real Estate of TX, LLC
Mls Name: NTREIS
Mls ID: #20675213
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.
