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 Benbrook at 5742 Cedar Creek Dr, Benbrook, TX, 76109 offers $2,018/mo rent that, after a $934/mo payment, leaves $614/mo cash flow. Total monthly income is $2,018/mo, and annual cash flow is $7,374/yr on $63,250 cash. Return on cash invested measures 31.57% in year one, and rental yield stands at 12.69% at a $190,800 entry. Equity gained on principal adds $1,231/yr while 5% annual appreciation compounds into $52,715 by year five. Five-year ROI records 166.94% and total cumulative return in cash reaches $105,587. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,018/mo property income versus a $934/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1984
3,612 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2025-09-10 | Listing removed | $197,500 |
| 2025-05-12 | Price change | $197,500 |
| 2025-03-21 | Listed for sale | $199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $3726.77 | -12.33% | $177,492 | -11.12% |
| 2023-10-09 | $4250.76 | 4.20% | $199,700 | 20.19% |
| 2022-10-09 | $4079.56 | 1308.93% | $166,160 | 8.05% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
