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 Westworth Village at 5722 Randolph Ct, Westworth Village, TX, 76114 listed at $949,000 pairs $4,138/mo rent with a $4,645/mo payment. Total monthly income runs $4,138/mo. Return on cash invested measures 10.03% in year one, and rental yield registers 5.23% at a $949,000 basis. Equity gained on principal adds $6,124/yr, and annual property appreciation at 5% supports $262,191 by year five. Five-year ROI tracks 51.04% and total cumulative return in cash totals $159,348. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,138/mo property income relative to a $4,645/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2024-10-14 | Listed for sale | $949,000 |
| 2024-09-30 | Listing removed | $949,000 |
| 2024-06-21 | Listed for sale | $949,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $2578.80 | -9.69% | $124,865 | 3.29% |
| 2022-10-23 | $2855.48 | -1.08% | $120,887 | 1.78% |
| 2021-10-23 | $2886.78 | 0.05% | $118,773 | 1.70% |
Listed by: Dalton Carroll • TX Life Realty
Mls Name: NTREIS
Mls ID: #20753458
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.
