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% |
Rental property for sale in Fort Worth at 5737 Minnow Dr, Fort Worth, TX, 76179 generates $2,891/mo in rent and, after a $1,786/mo payment, leaves $263/mo in cash flow. Total monthly income is $2,891/mo, and annual cash flow is $3,155/yr on $120,998 invested. Return on cash invested sits at 22.52% in year one, and rental yield is 9.5% on a $365,000 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation builds toward $100,843 over five years. Five-year ROI reaches 118.13% and total cumulative return in cash sums $142,939. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,891/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
6,054 sqft lot
$N/A/sqft
$198 semi-annually 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 |
|---|---|---|
| 2025-05-08 | Listed for sale | $365,000 |
| 2025-05-06 | Listing removed | $369,500 |
| 2025-05-03 | Price change | $369,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-08 | N/A | N/A | $369,760 | 3.57% |
| 2023-05-08 | N/A | N/A | $357,000 | 7.55% |
| 2022-05-08 | N/A | N/A | $331,944 | 22.34% |
Listed by: Christopher Horn • Guapa Homes, LLC
Mls Name: NTREIS
Mls ID: #20929632
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.
