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 4201 6th Ave, Fort Worth, TX, 76115 priced at $225,000 pairs $2,971/mo rent with $1,371/mo cash flow after a $1,101/mo payment. Total monthly income equals $2,971/mo, and annual cash flow comes to $16,455/yr on $74,588 invested. Return on cash invested is 41.97% in year one, and rental yield stands at 15.85% on a $225,000 basis. Equity gained on principal adds $1,452/yr, and 5% annual appreciation accumulates to $62,163 by year five. Five-year ROI measures 222.4% and total cumulative return in cash reaches $165,885. For financing, Ziffy Mortgage’s DSCR program evaluates $2,971/mo property income against a $1,101/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1949
6,751 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2024-08-10 | Price change | $225,000 |
| 2024-07-23 | Price change | $230,000 |
| 2024-06-10 | Price change | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1217.38 | -36.94% | $131,562 | 29.65% |
| 2022-08-14 | $1930.65 | -1.58% | $101,471 | 12.25% |
| 2021-08-14 | $1961.66 | -13.46% | $90,398 | -10.81% |
Listed by: Cynthia Ellis • Elevate Realty Group
Mls Name: NTREIS
Mls ID: #20600862
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.
