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 5813 Matt St, Fort Worth, TX, 76179 with 5% annual appreciation on a $259,000 basis while $3,612/mo rent supports operations. Total monthly income totals $3,612/mo and a $1,268/mo payment preserves $1,770/mo for cash returns. Annual cash flow comes to $21,239/yr on $85,859 deployed, and return on cash invested reaches 44.65% in year one. Equity gained on principal adds $1,671/yr, and five-year appreciation sums $71,557 alongside rental yield of 16.74%. Five-year ROI measures 236.7% and total cumulative return in cash totals $203,224.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,612/mo property income versus a $1,268/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1999
7,230 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-08-19 | Listed for sale | $259,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $3505.74 | -35.23% | $332,826 | 34.14% |
| 2022-08-30 | $5412.81 | 4.63% | $248,127 | 9.36% |
| 2021-08-30 | $5173.34 | 8.54% | $226,898 | 8.03% |
Listed by: J.D. Rolader • Award Property Management
Mls Name: NTREIS
Mls ID: #20698296
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.
