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 5924 Center Ridge Dr, Fort Worth, TX, 76131 generates $2,635/mo in rent and, after a $1,517/mo payment, leaves $386/mo in cash flow. Total monthly income is $2,635/mo, and annual cash flow is $4,630/yr on $102,765 invested. Return on cash invested sits at 24.41% in year one, and rental yield is 10.2% on a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 128.4% and total cumulative return in cash sums $131,947. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,635/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
5,488 sqft lot
$N/A/sqft
$540 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-06-27 | Listed for sale | $310,000 |
| 2017-10-18 | Listing removed | $205,000 |
| 2017-10-16 | Pending sale | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $2630.93 | -34.79% | $333,377 | -5.24% |
| 2023-06-27 | $4034.43 | -7.93% | $351,817 | 33.56% |
| 2022-06-27 | $4382.11 | 1.31% | $263,406 | 10.18% |
Listed by: Elizabeth Mccoy • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20980882
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.
