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 5905 Walraven Cir, Fort Worth, TX, 76133 uses $91,163 cash to close to unlock $6,281/yr annual cash flow and $523/mo monthly cash flow. Total monthly income runs $2,479/mo, and a $1,346/mo payment keeps the spread at $523/mo. Purchase price stands at $275,000, and rental yield measures 10.82% with $2,479/mo rent. Return on cash invested shows 26.8% in year one, and 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 141.04% and total cumulative return in cash records $128,579. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,479/mo property income covering a $1,346/mo payment rather than investor’s personal income.
Single Family
Built in 1957
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-11-12 | Listed for sale | $275,000 |
| 2024-08-29 | Listing removed | $288,000 |
| 2024-08-26 | Listed for sale | $288,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3685.13 | -4.59% | $164,230 | -3.79% |
| 2023-12-27 | $3862.51 | 1.09% | $170,698 | 16.14% |
| 2022-12-27 | $3820.90 | 572.34% | $146,980 | 6.15% |
Listed by: Massie Henderson • Real
Mls Name: NTREIS
Mls ID: #20698679
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.
