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 5812 Waltham Ave, Fort Worth, TX, 76133 uses $127,793 cash to close to unlock $942/yr annual cash flow and $78/mo monthly cash flow. Total monthly income runs $2,820/mo, and a $1,887/mo payment keeps the spread at $78/mo. Purchase price stands at $385,500, and rental yield measures 8.78% with $2,820/mo rent. Return on cash invested shows 20.65% in year one, and 5% annual appreciation builds toward $106,507 over five years. Five-year ROI reaches 108.02% and total cumulative return in cash records $138,047. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,820/mo property income covering a $1,887/mo payment rather than investor’s personal income.
Single Family
Built in 1958
9,583 sqft 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 |
|---|---|---|
| 2025-06-04 | Listed for sale | $385,500 |
| 2025-05-19 | Listing removed | $395,000 |
| 2025-03-14 | Price change | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-04 | $2907.30 | 1.42% | $195,311 | -4.10% |
| 2023-06-04 | $2866.62 | -22.39% | $203,670 | 18.97% |
| 2022-06-04 | $3693.82 | -0.53% | $171,196 | 7.45% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
