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 Wedgworth Rd, Fort Worth, TX, 76133 priced at $360,500 converts $2,461/mo rent into after a $1,764/mo obligation. Total monthly income equals $2,461/mo. Return on cash invested prints 18.88% in year one, and rental yield reads 8.19% against a $360,500 entry. Equity gained on principal adds $2,326/yr, while 5% annual appreciation compiles into $99,600 by year five. Five-year ROI reaches 98.54% and total cumulative return in cash sums $117,766. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,461/mo property income covering a $1,764/mo payment, not borrower’s personal income.
Single Family
Built in 1963
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-08-16 | Listing removed | $375,000 |
| 2025-06-10 | Price change | $375,000 |
| 2025-02-18 | Price change | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $1628.00 | -25.65% | $198,645 | -3.75% |
| 2023-10-09 | $2189.65 | -26.64% | $206,394 | 17.29% |
| 2022-10-09 | $2984.77 | -2.49% | $175,964 | 6.72% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
