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 Watauga at 5725 Hanson Dr, Watauga, TX, 76148 listed at $263,500 pairs $2,358/mo rent with a $1,290/mo payment to leave $484/mo cash flow. Total monthly income runs $2,358/mo, and annual cash flow reaches $5,807/yr on $87,350 cash to close. Return on cash invested measures 26.56% in year one, and rental yield registers 10.74% at a $263,500 basis. Equity gained on principal adds $1,700/yr, and annual property appreciation at 5% supports $72,800 by year five. Five-year ROI tracks 139.7% and total cumulative return in cash totals $122,028. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,358/mo property income relative to a $1,290/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1964
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76148, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,026 (100%) |
| Owner Occupied HU | 6,370 (70.6%) |
| Renter Occupied HU | 2,444 (27.1%) |
| Vacant Housing Units | 212 ( 2.3%) |
| Median Home Value | $279,490 |
| Average Home Value | $350,876 |
Residential
8,430
Single Family
8,396
Multi-Family
34
Businesses
671
Date | Event | Price |
|---|---|---|
| 2024-08-22 | Listed for sale | $263,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1062.30 | -5.92% | $235,740 | 7.31% |
| 2022-08-30 | $1129.16 | 2.52% | $219,691 | 21.43% |
| 2021-08-30 | $1101.45 | 2.34% | $180,913 | 11.80% |
Listed by: Mitchiko Jackson • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20709950
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.
