5733 Bonnell AveFort WorthTX76107
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
Rental property for sale in Fort Worth at 5733 Bonnell Ave, Fort Worth, TX, 76107 priced at $124,950 pairs $1,003/mo rent with $114/mo cash flow after a $612/mo payment. Total monthly income equals $1,003/mo, and annual cash flow comes to $1,368/yr on $41,421 invested. Return on cash invested is 23.21% in year one, and rental yield stands at 9.63% on a $124,950 basis. Equity gained on principal adds $806/yr, and 5% annual appreciation accumulates to $34,521 by year five. Five-year ROI measures 121.88% and total cumulative return in cash reaches $50,485. For financing, Ziffy Mortgage’s DSCR program evaluates $1,003/mo property income against a $612/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1925
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Housing Distribution
Address Breakdown
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jonathan Layton • Luxely Real Estate
Mls Name: NTREIS
Mls ID: #21070272