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 5825 Fir Tree Ln, Fort Worth, TX, 76123 listed at $279,990 pairs $2,580/mo rent with a $1,370/mo payment to leave $589/mo cash flow. Total monthly income runs $2,580/mo, and annual cash flow reaches $7,072/yr on $92,817 cash to close. Return on cash invested measures 27.53% in year one, and rental yield registers 11.06% at a $279,990 basis. Equity gained on principal adds $1,807/yr, and annual property appreciation at 5% supports $77,356 by year five. Five-year ROI tracks 144.94% and total cumulative return in cash totals $134,526. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,580/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
4,617 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sang Park • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #21018849
