5816 Kilpatrick AveFort WorthTX76107
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
Rental property for sale in Fort Worth at 5816 Kilpatrick Ave, Fort Worth, TX, 76107 priced at $254,900 converts $2,374/mo rent into $561/mo cash flow after a $1,248/mo obligation. Total monthly income equals $2,374/mo, and annual cash flow totals $6,732/yr on $84,499 invested. Return on cash invested prints 27.88% in year one, and rental yield reads 11.18% against a $254,900 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation compiles into $70,424 by year five. Five-year ROI reaches 146.76% and total cumulative return in cash sums $124,008. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,374/mo property income covering a $1,248/mo payment, not borrower’s personal income.
Single Family
Built in 1951
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Housing Distribution
Address Breakdown
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zulma Jones • Ultra Real Estate Services
Mls Name: NTREIS
Mls ID: #20904263
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.