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 5837 Forest Bend Pl, Fort Worth, TX, 76112 priced at $510,000 pairs $2,363/mo rent with after a $2,496/mo payment. Total monthly income equals $2,363/mo. Return on cash invested is 8.39% in year one, and rental yield stands at 5.56% on a $510,000 basis. Equity gained on principal adds $3,291/yr, and 5% annual appreciation accumulates to $140,904 by year five. Five-year ROI measures 43.23% and total cumulative return in cash reaches $72,543. For financing, Ziffy Mortgage’s DSCR program evaluates $2,363/mo property income against a $2,496/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1998
8,842 sqft lot
$N/A/sqft
$200 monthly HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-08-22 | Listed for sale | $510,000 |
| 2022-04-14 | Sold | N/A |
| 2022-03-28 | Pending sale | $447,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $10478.52 | 23.37% | $463,900 | 26.48% |
| 2022-08-30 | $8493.43 | 2.45% | $366,772 | 7.52% |
| 2021-08-30 | $8290.59 | 7.96% | $341,130 | 10.34% |
Listed by: Beth Caraway • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #20709823
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.
