








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 Fort Worth at 5800 End O Trl, Fort Worth, TX, 76112 earns $749/mo cash flow from $5,371/mo rent with a $3,181/mo payment. Total monthly income totals $5,371/mo, and annual cash flow totals $8,990/yr on $213,850 capital. ROI tracks 24.26% on current figures, and rental yield reads 9.92% at a $650,000 purchase. Equity gained on principal adds $4,194/yr, and 5% annual appreciation supports $179,583 over five years. Five-year ROI reaches 127.4% and total cumulative return in cash sums $272,438. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,371/mo property income instead of your personal income.
Single Family
Built in 1985
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Tracy Wiley • League Real Estate
Mls Name: NTREIS
Mls ID: #21126070