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 Fort Worth at 5792 Forest Highlands Dr, Fort Worth, TX, 76132 priced at $1,995,000 converts $6,112/mo rent into after a $9,765/mo obligation. Total monthly income equals $6,112/mo. Return on cash invested prints 4.94% in year one, and rental yield reads 3.68% against a $1,995,000 entry. Equity gained on principal adds $12,873/yr, while 5% annual appreciation compiles into $551,182 by year five. Five-year ROI reaches 23.87% and total cumulative return in cash sums $154,269. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,112/mo property income covering a $9,765/mo payment, not borrower’s personal income.
Single Family
Built in 1995
0.50 Acres lot
$N/A/sqft
$710 quarterly HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2024-07-10 | Listed for sale | $1,995,000 |
| 2024-07-03 | Listing removed | N/A |
| 2024-05-31 | Price change | $1,995,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $30378.99 | -6.24% | $1,580,894 | 12.79% |
| 2022-10-23 | $32402.32 | 6.81% | $1,401,575 | 12.37% |
| 2021-10-23 | $30335.97 | 7.31% | $1,247,295 | 13.22% |
Listed by: Lily Moore • Lily Moore Realty
Mls Name: NTREIS
Mls ID: #20670286
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.
