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 5817 Watts Bar Ct, Fort Worth, TX, 76179 priced at $450,000 converts $3,188/mo rent into after a $2,203/mo obligation. Total monthly income equals $3,188/mo. Return on cash invested prints 18.95% in year one, and rental yield reads 8.5% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 99.22% and total cumulative return in cash sums $148,014. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,188/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 2020
7,200 sqft lot
$N/A/sqft
$198 semi-annually 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 |
|---|---|---|
| 2025-03-18 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $8354.75 | 8.79% | $458,206 | 0.03% |
| 2023-03-18 | $7679.80 | -14.68% | $458,063 | 24.86% |
| 2022-03-18 | $9001.62 | 4.91% | $366,862 | 8.93% |
Listed by: Shawna Jackson • Prime Realty, LLC
Mls Name: NTREIS
Mls ID: #20872969
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.
