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 5852 Fir Tree Ln, Fort Worth, TX, 76123 generates $2,410/mo in rent and, after a $1,444/mo payment, leaves $275/mo in cash flow. Total monthly income is $2,410/mo, and annual cash flow is $3,297/yr on $97,793 invested. Return on cash invested sits at 23.28% in year one, and rental yield is 9.8% on a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,503 over five years. Five-year ROI reaches 122.31% and total cumulative return in cash sums $119,606. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,410/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
4,399 sqft lot
$N/A/sqft
$112 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 |
|---|---|---|
| 2024-11-12 | Listed for sale | $295,000 |
| 2019-05-03 | Sold | N/A |
| 2019-04-09 | Pending sale | $207,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2410.34 | -29.79% | $245,063 | -19.40% |
| 2023-02-13 | $3433.27 | -18.04% | $304,035 | 26.26% |
| 2022-02-13 | $4188.78 | 1.23% | $240,800 | 12.12% |
Listed by: Tk Dorsey • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #20774104
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.
