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 5801 Houghton Ave, Fort Worth, TX, 76107 generates $1,691/mo in rent and, after a $918/mo payment, leaves $356/mo in cash flow. Total monthly income is $1,691/mo, and annual cash flow is $4,277/yr on $62,156 invested. Return on cash invested sits at 26.79% in year one, and rental yield is 10.82% on a $187,500 entry. Equity gained on principal adds $1,210/yr, while 5% annual appreciation builds toward $51,803 over five years. Five-year ROI reaches 140.99% and total cumulative return in cash sums $87,631. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,691/mo property income rather than buyer’s personal income.
Single Family
Built in 1951
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-04-25 | Listed for sale | $187,500 |
| 2025-03-09 | Listing removed | $149,900 |
| 2025-02-26 | Listed for sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $3122.92 | -1.42% | $139,175 | -0.59% |
| 2023-04-25 | $3167.88 | 8.80% | $140,000 | 25.00% |
| 2022-04-25 | $2911.55 | 80.53% | $112,000 | 86.67% |
Listed by: Shaley Blanks • Blanks Realty
Mls Name: NTREIS
Mls ID: #20915975
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.
