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 5759 Cedar Creek Dr, Benbrook, TX, 76109 priced at $209,900 pairs $2,909/mo rent with $939/mo cash flow after a $1,027/mo payment. Total monthly income equals $2,909/mo, and annual cash flow comes to $11,267/yr on $69,582 invested. Return on cash invested is 36.1% in year one, and rental yield stands at 16.63% on a $209,900 basis. Equity gained on principal adds $1,354/yr, and 5% annual appreciation accumulates to $57,992 by year five. Five-year ROI measures 193.86% and total cumulative return in cash reaches $134,888. For financing, Ziffy Mortgage’s DSCR program evaluates $2,909/mo property income against a $1,027/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1984
3,615 sqft lot
$N/A/sqft
$440 monthly 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 |
|---|---|---|
| 2024-07-28 | Price change | $209,900 |
| 2024-07-02 | Price change | $217,500 |
| 2024-06-14 | Price change | $222,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3937.86 | -3.21% | $185,000 | 11.65% |
| 2022-08-15 | $4068.31 | 5.06% | $165,702 | 8.87% |
| 2021-08-15 | $3872.44 | -1.75% | $152,201 | N/A |
Listed by: Jason Perkins • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20616833
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.
