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% |
Investment property for sale in Benbrook at 5767 Cedar Creek Dr, Benbrook, TX, 76109 offers a 17.23% rental yield on a $225,000 purchase with $3,230/mo rent. Total monthly income registers $3,230/mo, and a $1,101/mo payment leaves $1,112/mo available for distribution. Annual cash flow reaches $13,347/yr on $74,588 to close, and return on cash invested stands at 37.8% in year one. Equity gained on principal adds $1,452/yr while 5% annual appreciation supports $62,163 over five years. Portfolio math shows five-year ROI at 203.06% and total cumulative return in cash at $151,461. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,230/mo property income against a $1,101/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
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 |
|---|---|---|
| 2024-07-13 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $2159.53 | -16.50% | $221,291 | 21.56% |
| 2022-08-15 | $2586.32 | 1.21% | $182,043 | 8.17% |
| 2021-08-15 | $2555.48 | 0.73% | $168,298 | 5.19% |
Listed by: Lara Newman • HomeSmart
Mls Name: NTREIS
Mls ID: #20668477
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.
