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 5763 Cedar Creek Dr, Benbrook, TX, 76109 priced at $215,000 converts $1,543/mo rent into after a $1,052/mo obligation. Total monthly income equals $1,543/mo. Return on cash invested prints 9.94% in year one, and rental yield reads 8.61% against a $215,000 entry. Equity gained on principal adds $1,387/yr, while 5% annual appreciation compiles into $59,401 by year five. Five-year ROI reaches 54.38% and total cumulative return in cash sums $38,761. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,543/mo property income covering a $1,052/mo payment, not borrower’s personal income.
Townhouse
Built in 1984
4,268 sqft lot
$N/A/sqft
$518 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 |
|---|---|---|
| 2025-01-27 | Price change | $215,000 |
| 2024-10-14 | Price change | $210,000 |
| 2024-09-26 | Price change | $218,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4629.85 | -1.71% | $220,503 | -0.36% |
| 2023-02-13 | $4710.33 | 5.39% | $221,291 | 21.56% |
| 2022-02-13 | $4469.53 | 7.77% | $182,043 | 11.68% |
Listed by: Jan Aziz • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20827707
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.
