5725 Waltham AveFort WorthTX76133
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 5725 Waltham Ave, Fort Worth, TX, 76133 uses $96,135 cash to close to unlock $3,422/yr annual cash flow and $285/mo monthly cash flow. Total monthly income runs $2,347/mo, and a $1,419/mo payment keeps the spread at $285/mo. Purchase price stands at $290,000, and rental yield measures 9.71% with $2,347/mo rent. Return on cash invested shows 23.47% in year one, and 5% annual appreciation builds toward $80,122 over five years. Five-year ROI reaches 123.17% and total cumulative return in cash records $118,408. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,347/mo property income covering a $1,419/mo payment rather than investor’s personal income.
Single Family
Built in 1956
9,239 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Housing Distribution
Address Breakdown
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chad Allen • Mark Spain Real Estate
Mls Name: NTREIS
Mls ID: #21056931