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 5853 Dew Plant Way, Fort Worth, TX, 76123 with 5% annual appreciation on a $334,900 basis while $4,724/mo rent supports operations. Total monthly income totals $4,724/mo and a $1,639/mo payment preserves $1,980/mo for cash returns. Annual cash flow comes to $23,757/yr on $111,019 deployed, and return on cash invested reaches 41.31% in year one. Equity gained on principal adds $2,161/yr, and five-year appreciation sums $92,527 alongside rental yield of 16.93%. Five-year ROI measures 220.22% and total cumulative return in cash totals $244,489.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,724/mo property income versus a $1,639/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2018
4,399 sqft lot
$N/A/sqft
$125 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 |
|---|---|---|
| 2024-08-12 | Price change | $334,900 |
| 2024-08-07 | Listed for sale | $339,900 |
| 2024-07-26 | Contingent | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $9414.35 | 22.22% | $383,029 | 37.29% |
| 2022-08-14 | $7702.91 | 2.99% | $279,000 | 11.16% |
| 2021-08-14 | $7478.96 | 4.25% | $251,000 | 1.62% |
Listed by: Susan Bennett • Picket Realty Services, LLC
Mls Name: NTREIS
Mls ID: #20659371
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.
