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 2020 Watauga Ct W, Fort Worth, TX, 76111 uses $82,875 cash to close to unlock $2,159/yr annual cash flow and $180/mo monthly cash flow. Total monthly income runs $2,041/mo, and a $1,224/mo payment keeps the spread at $180/mo. Purchase price stands at $250,000, and rental yield measures 9.8% with $2,041/mo rent. Return on cash invested shows 22.51% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 118.44% and total cumulative return in cash records $98,158. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,041/mo property income covering a $1,224/mo payment rather than investor’s personal income.
Single Family
Built in 1950
7,230 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 |
|---|---|---|
| 2025-08-14 | Listed for sale | $250,000 |
| 2020-08-12 | Listing removed | $225,000 |
| 2020-07-24 | Pending sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-15 | $5145.47 | 4.71% | $305,274 | 1.31% |
| 2023-08-15 | $4913.88 | -16.47% | $301,341 | 15.78% |
| 2022-08-15 | $5882.54 | 3.49% | $260,274 | 9.89% |
Listed by: Jennifer Cox • Arise Capital Real Estate
Mls Name: NTREIS
Mls ID: #21031188
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.
