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 5728 Shady Springs Trl, Fort Worth, TX, 76179 at $297,500 posts ROI 22.19% with $187/mo cash flow from $2,401/mo rent. Total monthly income equals $2,401/mo, and annual cash flow records $2,248/yr on $98,621 to close. Return on cash invested measures 22.19% and rental yield reads 9.68% at the current $297,500. Equity gained on principal adds $1,920/yr, and 5% annual appreciation supports $82,194 by year five. Five-year ROI prints 116.73% and total cumulative return in cash totals $115,123.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,401/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1998
5,009 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-03-17 | Listed for sale | $297,500 |
| 2018-10-19 | Listing removed | $1,495 |
| 2018-10-07 | Listed for rent | $1,495 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $6116.49 | -3.88% | $252,000 | -3.08% |
| 2023-03-17 | $6363.68 | 21.68% | $260,000 | 36.84% |
| 2022-03-17 | $5229.94 | -1.77% | $190,000 | N/A |
Listed by: Rick Sheffield • Magnorum Realty Services, LLC
Mls Name: NTREIS
Mls ID: #20872799
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.
