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 5845 Westhaven Dr APT B, Fort Worth, TX, 76132 listed at $241,500 pairs $2,284/mo rent with a $1,182/mo payment to leave $385/mo cash flow. Total monthly income runs $2,284/mo, and annual cash flow reaches $4,620/yr on $80,057 cash to close. Return on cash invested measures 25.68% in year one, and rental yield registers 11.35% at a $241,500 basis. Equity gained on principal adds $1,558/yr, and annual property appreciation at 5% supports $66,722 by year five. Five-year ROI tracks 136.05% and total cumulative return in cash totals $108,917. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,284/mo property income relative to a $1,182/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1985
2,134 sqft lot
$N/A/sqft
$545 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 |
|---|---|---|
| 2025-09-18 | Listed for sale | $241,500 |
| 2025-08-24 | Listing removed | $239,500 |
| 2025-07-31 | Price change | $239,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-09-19 | $1338.45 | -9.22% | $154,052 | 29.35% |
| 2015-09-19 | $1474.41 | N/A | $119,100 | N/A |
| 2014-09-19 | $1474.41 | N/A | $119,100 | N/A |
Listed by: Aleshia Howe • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20987888
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.
