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 Wake Robin Dr, Fort Worth, TX, 76123 earns $1,501/mo cash flow from $3,820/mo rent with a $1,419/mo payment. Total monthly income totals $3,820/mo, and annual cash flow totals $18,007/yr on $96,135 capital. ROI tracks 38.64% on current figures, and rental yield reads 15.81% at a $290,000 purchase. Equity gained on principal adds $1,871/yr, and 5% annual appreciation supports $80,122 over five years. Five-year ROI reaches 205.68% and total cumulative return in cash sums $197,728. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,820/mo property income instead of your personal income.
Single Family
Built in 2019
4,617 sqft lot
$N/A/sqft
$113 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 |
|---|---|---|
| 2024-08-10 | Listed for sale | $290,000 |
| 2019-10-31 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7451.68 | 12.37% | $303,176 | 26.22% |
| 2022-08-14 | $6631.50 | 11.63% | $240,194 | 14.38% |
| 2021-08-14 | $5940.69 | 1.52% | $210,000 | 4.24% |
Listed by: Jennifer Holmes • Engel&Volkers Dallas Southlake
Mls Name: NTREIS
Mls ID: #20699497
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.
