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 2012 Watauga Ct E, Fort Worth, TX, 76111 earns $416/mo cash flow from $2,598/mo rent with a $1,351/mo payment. Total monthly income totals $2,598/mo, and annual cash flow totals $4,989/yr on $91,494 capital. ROI tracks 25.36% on current figures, and rental yield reads 11.3% at a $276,000 purchase. Equity gained on principal adds $1,781/yr, and 5% annual appreciation supports $76,254 over five years. Five-year ROI reaches 134.33% and total cumulative return in cash sums $122,905. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,598/mo property income instead of your personal income.
Single Family
Built in 1942
8,581 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2024-10-14 | Listing removed | $2,700 |
| 2024-10-01 | Listed for sale | $276,000 |
| 2024-06-17 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7214.99 | 0.49% | $321,541 | 1.33% |
| 2023-02-13 | $7180.09 | 32.70% | $317,314 | 52.46% |
| 2022-02-13 | $5410.65 | 10.34% | $208,134 | 14.09% |
Listed by: Michele Martin • Michele Renea Realty LLC
Mls Name: NTREIS
Mls ID: #20735336
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.
