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 5919 Chimney Wood Cir, Fort Worth, TX, 76112 priced at $375,990 pairs $4,478/mo rent with $1,655/mo cash flow after a $1,840/mo payment. Total monthly income equals $4,478/mo, and annual cash flow comes to $19,855/yr on $124,641 invested. Return on cash invested is 35.84% in year one, and rental yield stands at 14.29% on a $375,990 basis. Equity gained on principal adds $2,426/yr, and 5% annual appreciation accumulates to $103,879 by year five. Five-year ROI measures 190.01% and total cumulative return in cash reaches $236,834. For financing, Ziffy Mortgage’s DSCR program evaluates $4,478/mo property income against a $1,840/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2023
4,835 sqft lot
$N/A/sqft
$150 monthly HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-07-24 | Listing removed | N/A |
| 2024-07-08 | Price change | $375,990 |
| 2024-07-05 | Listed for sale | $360,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5256.60 | 862.87% | $232,308 | 1006.23% |
| 2022-08-14 | $545.93 | -3.29% | $21,000 | N/A |
| 2021-08-14 | $564.49 | -2.01% | $21,000 | N/A |
Listed by: Latasha Walker • United Real Estate
Mls Name: NTREIS
Mls ID: #20665637
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.
