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 5824 Honey Creek St, Fort Worth, TX, 76179 priced at $288,500 converts $3,404/mo rent into $1,118/mo cash flow after a $1,412/mo obligation. Total monthly income equals $3,404/mo, and annual cash flow totals $13,412/yr on $95,638 invested. Return on cash invested prints 33.93% in year one, and rental yield reads 14.16% against a $288,500 entry. Equity gained on principal adds $1,862/yr, while 5% annual appreciation compiles into $79,707 by year five. Five-year ROI reaches 180.32% and total cumulative return in cash sums $172,453. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,404/mo property income covering a $1,412/mo payment, not borrower’s personal income.
Single Family
Built in 2020
5,314 sqft lot
$N/A/sqft
$193 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 |
|---|---|---|
| 2024-08-16 | Listed for sale | $288,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $7414.22 | 1.58% | $302,922 | 14.23% |
| 2022-08-30 | $7299.20 | 27.06% | $265,175 | 29.35% |
| 2021-08-30 | $5744.86 | 473.67% | $205,005 | 485.73% |
Listed by: Kristi Sims • Jason Mitchell Real Estate
Mls Name: NTREIS
Mls ID: #20705530
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.
