5749 Spirit Lake Dr, Fort Worth, TX, 76179 | $851/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5749 Spirit Lake Dr, Fort Worth, TX, 76179 | $851/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1928 sft

1537 E Lake Dr, Weatherford, TX, 76087

3 Bed
2 Bath
2297 sft

15105 Ted Trl, Aledo, TX, 76008

3 Bed
3 Bath
2190 sft

205 Observation Dr N, Aledo, TX, 76008

5 Bed
4 Bath
3650 sft

6429 Stolte Ln, Fort Worth, TX, 76123

Nearby investment properties with comparable prices

3 Bed
2 Bath
1928 sft

1537 E Lake Dr, Weatherford, TX, 76087

Walsh Townhome Plans - Building 2 Plan, Walsh

3 Bed
3 Bath
2100 sft

Walsh Townhome Plans - Building 2 Plan, Walsh, Aledo, TX, 76008

3 Bed
3 Bath
2101 sft

14816 Reims Way, Aledo, TX, 76008

4 Bed
3 Bath
2204 sft

228 Mineral Point Dr, Aledo, TX, 76008

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 5749 Spirit Lake Dr, Fort Worth, TX, 76179 generates $4,051/mo in rent and, after a $2,203/mo payment, leaves $851/mo in cash flow. Total monthly income is $4,051/mo, and annual cash flow is $10,206/yr on $149,175 invested. Return on cash invested sits at 26.75% in year one, and rental yield is 10.8% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 140.75% and total cumulative return in cash sums $209,970. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,051/mo property income rather than buyer’s personal income.

Single Family

Built in 2014

7,840 sqft lot

$N/A/sqft

No HOA

More details about the property

Dont miss out on this incredible opportunity to own a home full of charm, character, and modern upgrades! This spacious property features a sparkling pool, perfect for cooling off on hot Texas days, and paid-off solar panels that offer energy efficiency and long-term savings. Inside, youll find a flexible layout that includes a large gameroom for entertaining, along with multiple living spaces filled with personality. The primary suite offers a relaxing retreat with a tub and separate shower, providing the perfect place to unwind. Enjoy music wherever you go the home is wired for speakers both inside and out, making it ideal for gatherings or quiet evenings under the stars. Step out onto the second-story balcony, where you can sip your morning coffee or watch the sunset in peace. With unique features you wont find in cookie-cutter homes, this one stands out from the rest. A rare find schedule your showing today before this gem is gone!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.

Housing Distribution

Housing Statistics

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