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 5801 Isbell St, Fort Worth, TX, 76114 with 5% annual appreciation on a $245,000 basis while $2,116/mo rent supports operations. Total monthly income totals $2,116/mo and a $1,199/mo payment preserves $374/mo for cash returns. Annual cash flow comes to $4,487/yr on $81,218 deployed, and return on cash invested reaches 25.43% in year one. Equity gained on principal adds $1,581/yr, and five-year appreciation sums $67,689 alongside rental yield of 10.36%. Five-year ROI measures 133.67% and total cumulative return in cash totals $108,564.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,116/mo property income versus a $1,199/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1951
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2024-12-05 | Price change | $245,000 |
| 2024-11-09 | Price change | $249,999 |
| 2024-11-05 | Price change | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3461.01 | 29.66% | $185,753 | 68.87% |
| 2023-12-27 | $2669.21 | -10.10% | $110,000 | N/A |
| 2022-12-27 | $2969.08 | 59.78% | $110,000 | 64.18% |
Listed by: Pamela Cleary • Cleary Realty
Mls Name: NTREIS
Mls ID: #20763888
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.
