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 3305 W 6th St, Fort Worth, TX, 76107 generates $5,636/mo in rent and, after a $3,671/mo payment, leaves $203/mo in cash flow. Total monthly income is $5,636/mo, and annual cash flow is $2,430/yr on $246,750 invested. Return on cash invested sits at 21.05% in year one, and rental yield is 9.02% on a $750,000 entry. Equity gained on principal adds $4,840/yr, while 5% annual appreciation builds toward $207,211 over five years. Five-year ROI reaches 110.3% and total cumulative return in cash sums $272,154. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,636/mo property income rather than buyer’s personal income.
Townhouse
Built in 2004
2,831 sqft lot
$N/A/sqft
$1,200 annually 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 |
|---|---|---|
| 2025-02-06 | Listed for sale | $750,000 |
| 2010-06-12 | Listing removed | $455,000 |
| 2010-05-07 | Price change | $455,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6422.01 | -28.94% | $633,531 | 1.64% |
| 2023-02-13 | $9037.21 | -1.57% | $623,307 | 27.45% |
| 2022-02-13 | $9181.56 | -0.14% | $489,079 | -0.39% |
Listed by: Lily Moore • Lily Moore Realty
Mls Name: NTREIS
Mls ID: #20833407
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.
