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 5800 Tuleys Creek Dr, Fort Worth, TX, 76137 priced at $418,000 converts $4,408/mo rent into $1,397/mo cash flow after a $2,046/mo obligation. Total monthly income equals $4,408/mo, and annual cash flow totals $16,760/yr on $138,567 invested. Return on cash invested prints 32% in year one, and rental yield reads 12.65% against a $418,000 entry. Equity gained on principal adds $2,697/yr, while 5% annual appreciation compiles into $115,486 by year five. Five-year ROI reaches 169.03% and total cumulative return in cash sums $234,219. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,408/mo property income covering a $2,046/mo payment, not borrower’s personal income.
Single Family
Built in 2012
6,708 sqft lot
$N/A/sqft
$465 annually HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Listed for sale | $418,000 |
| 2024-06-17 | Listing removed | N/A |
| 2024-05-15 | Price change | $419,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $5912.56 | -7.12% | $420,966 | 18.61% |
| 2022-08-30 | $6365.61 | 1.14% | $354,930 | 16.98% |
| 2021-08-30 | $6293.92 | -0.04% | $303,402 | -0.36% |
Listed by: Beth Gaskill • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20713375
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.
