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 5834 Westhaven Dr APT A, Fort Worth, TX, 76132 priced at $283,500 pairs $2,496/mo rent with $308/mo cash flow after a $1,388/mo payment. Total monthly income equals $2,496/mo, and annual cash flow comes to $3,695/yr on $93,980 invested. Return on cash invested is 23.84% in year one, and rental yield stands at 10.57% on a $283,500 basis. Equity gained on principal adds $1,829/yr, and 5% annual appreciation accumulates to $78,326 by year five. Five-year ROI measures 125.92% and total cumulative return in cash reaches $118,336. For financing, Ziffy Mortgage’s DSCR program evaluates $2,496/mo property income against a $1,388/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1987
5,401 sqft lot
$N/A/sqft
$515 quarterly HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2024-06-07 | Listed for sale | $283,500 |
| 2022-03-23 | Sold | N/A |
| 2022-03-01 | Pending sale | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-10-23 | $1687.75 | -6.94% | $184,294 | 14.47% |
| 2015-10-23 | $1813.60 | N/A | $161,000 | N/A |
| 2014-10-23 | $1813.60 | N/A | $161,000 | N/A |
Listed by: Carl Russell • Marsha Hardin Real Estate LLC
Mls Name: NTREIS
Mls ID: #20639216
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.
