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 5828 Dew Plant Way, Fort Worth, TX, 76123 earns $2,205/mo cash flow from $4,880/mo rent with a $1,590/mo payment. Total monthly income totals $4,880/mo, and annual cash flow totals $26,462/yr on $107,704 capital. ROI tracks 44.48% on current figures, and rental yield reads 18.02% at a $324,900 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,764 over five years. Five-year ROI reaches 237.32% and total cumulative return in cash sums $255,605. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,880/mo property income instead of your personal income.
Single Family
Built in 2018
4,617 sqft lot
$N/A/sqft
$120 quarterly 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 |
|---|---|---|
| 2024-08-08 | Price change | $324,900 |
| 2024-06-13 | Price change | $329,900 |
| 2024-06-01 | Listed for sale | $345,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $9288.37 | 20.58% | $377,904 | 35.45% |
| 2022-08-14 | $7702.91 | 4.26% | $279,000 | 16.25% |
| 2021-08-14 | $7387.97 | 4.21% | $240,000 | -1.67% |
Listed by: Susan Bennett • Picket Realty Services, LLC
Mls Name: NTREIS
Mls ID: #20624536
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.
