5804 Isbell StFort WorthTX76114
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 5804 Isbell St, Fort Worth, TX, 76114 uses $46,410 cash to close to unlock $1,124/yr annual cash flow and $94/mo monthly cash flow. Total monthly income runs $1,089/mo, and a $685/mo payment keeps the spread at $94/mo. Purchase price stands at $140,000, and rental yield measures 9.33% with $1,089/mo rent. Return on cash invested shows 22.33% in year one, and 5% annual appreciation builds toward $38,679 over five years. Five-year ROI reaches 117.07% and total cumulative return in cash records $54,334. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,089/mo property income covering a $685/mo payment rather than investor’s personal income.
Single Family
Built in 1951
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Riley Bevan • Real Estate Reformation
Mls Name: NTREIS
Mls ID: #21024480