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 5909 Locke Ave, Fort Worth, TX, 76107 listed at $249,900 pairs $2,880/mo rent with a $1,223/mo payment to leave $1,103/mo cash flow. Total monthly income runs $2,880/mo, and annual cash flow reaches $13,237/yr on $82,842 cash to close. Return on cash invested measures 35.89% in year one, and rental yield registers 13.83% at a $249,900 basis. Equity gained on principal adds $1,613/yr, and annual property appreciation at 5% supports $69,043 by year five. Five-year ROI tracks 189.79% and total cumulative return in cash totals $157,226. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,880/mo property income relative to a $1,223/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1948
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $249,900 |
| 2025-02-08 | Listing removed | $249,900 |
| 2024-11-22 | Price change | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $288.65 | -34.85% | $218,999 | 9.70% |
| 2023-04-18 | $443.06 | N/A | $199,643 | 16.60% |
| 2022-04-18 | N/A | N/A | $171,223 | 2.68% |
Listed by: John Prell • Creekview Realty
Mls Name: NTREIS
Mls ID: #20908394
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.
