5845 Wake Robin Dr, Fort Worth, TX, 76123 | $419/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5845 Wake Robin Dr, Fort Worth, TX, 76123 | $419/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2305 sft

3571 County Road 1011, Godley, TX, 76044

4 Bed
3 Bath
2314 sft

8922 Bellechase Rd, Granbury, TX, 76049

4 Bed
3 Bath
2335 sft

4109 Winnow Ln, Joshua, TX, 76058

3 Bed
3 Bath
2472 sft

3102 White Horse Ct, Granbury, TX, 76049

Nearby investment properties with comparable prices

5 Bed
3 Bath
3000 sft

5900 Pansy Rd, Fort Worth, TX, 76123

4 Bed
4 Bath
2536 sft

8472 High Garden St, Fort Worth, TX, 76123

3 Bed
2 Bath
2036 sft

8025 Ravenswood Rd, Granbury, TX, 76049

3 Bed
2 Bath
2165 sft

6421 Westover Dr, Granbury, TX, 76049

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 5845 Wake Robin Dr, Fort Worth, TX, 76123 earns $419/mo cash flow from $3,228/mo rent with a $1,933/mo payment. Total monthly income totals $3,228/mo, and annual cash flow totals $5,033/yr on $130,943 capital. ROI tracks 23.75% on current figures, and rental yield reads 9.81% at a $395,000 purchase. Equity gained on principal adds $2,549/yr, and 5% annual appreciation supports $109,131 over five years. Five-year ROI reaches 124.68% and total cumulative return in cash sums $163,254. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,228/mo property income instead of your personal income.

Single Family

Built in 2018

4,617 sqft lot

$N/A/sqft

No HOA

More details about the property

Beautifully maintained home in the desirable Primrose Crossing community, offering a thoughtful layout with stylish finishes and flexible living spaces. From the moment you arrive, the curb appeal shines with charming stone accents and a welcoming front porch. Inside, you'll find tall ceilings, luxury vinyl plank flooring, and an abundance of natural light throughout the main living areas. The open concept kitchen is designed for entertaining and everyday life, featuring rich cabinetry, a gas range, quartz countertops, a large peninsula breakfast bar, and pantry. The living room flows seamlessly into the kitchen and dining areas, creating a warm and inviting space for gatherings. A versatile front room space adds the perfect touch for a home office or formal dining setup. The private primary suite on the main floor includes a spa inspired bath with dual vanities, soaking tub, separate shower, and a generous walk in closet. Upstairs, a spacious game room provides a second living area ideal for relaxing, hosting, or play. The fully fenced backyard with a covered patio is perfect for outdoor relaxing, while the community amenities including a pool, splash pad, playground, and walking trails offer something for everyone. Conveniently located near shopping, dining, Benbrook Lake and major highways within Crowley ISD.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.

Housing Distribution

Housing Statistics

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