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 Fort Worth at 5800 Wake Robin Dr, Fort Worth, TX, 76123 with 5% annual appreciation on a $325,000 basis while $4,430/mo rent supports operations. Total monthly income totals $4,430/mo and a $1,591/mo payment preserves $2,081/mo for cash returns. Annual cash flow comes to $24,971/yr on $107,738 deployed, and return on cash invested reaches 43.09% in year one. Equity gained on principal adds $2,097/yr, and five-year appreciation sums $89,792 alongside rental yield of 16.36%. Five-year ROI measures 228.5% and total cumulative return in cash totals $246,181.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,430/mo property income versus a $1,591/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2018
5,575 sqft lot
$N/A/sqft
$113 quarterly HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-08-02 | Price change | $325,000 |
| 2024-07-17 | Price change | $329,900 |
| 2024-06-14 | Price change | $340,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4875.20 | -16.21% | $335,098 | 16.57% |
| 2022-08-14 | $5818.42 | 4.20% | $287,464 | 22.33% |
| 2021-08-14 | $5583.86 | -2.51% | $235,000 | N/A |
Listed by: Danae Hewitt • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20624935
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.
