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 5812 Dew Plant Way, Fort Worth, TX, 76123 generates $2,410/mo in rent and, after a $1,463/mo payment, leaves $247/mo in cash flow. Total monthly income is $2,410/mo, and annual cash flow is $2,963/yr on $99,119 invested. Return on cash invested sits at 22.9% in year one, and rental yield is 9.67% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 120.24% and total cumulative return in cash sums $119,182. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,410/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
4,617 sqft lot
$N/A/sqft
$112 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 |
|---|---|---|
| 2024-09-30 | Price change | $299,000 |
| 2024-08-13 | Listed for sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4372.17 | -17.42% | $305,888 | 26.38% |
| 2022-10-23 | $5294.27 | 3.89% | $242,038 | 12.19% |
| 2021-10-23 | $5095.84 | 4.25% | $215,741 | 6.42% |
Listed by: Frank Testa • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #20701772
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.
