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 5829 Hanson Dr, Watauga, TX, 76148 listed at $266,000 pairs $2,320/mo rent with a $1,302/mo payment to leave $428/mo cash flow. Total monthly income runs $2,320/mo, and annual cash flow reaches $5,140/yr on $88,179 cash to close. Return on cash invested measures 25.74% in year one, and rental yield registers 10.47% at a $266,000 basis. Equity gained on principal adds $1,716/yr, and annual property appreciation at 5% supports $73,491 by year five. Five-year ROI tracks 135.33% and total cumulative return in cash totals $119,333. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,320/mo property income relative to a $1,302/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1965
7,871 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 |
|---|---|---|
| 2025-01-16 | Price change | $266,000 |
| 2024-09-26 | Listed for sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2342.34 | 11.42% | $177,234 | 5.52% |
| 2023-02-13 | $2102.23 | -23.77% | $167,961 | 10.65% |
| 2022-02-13 | $2757.92 | 1.10% | $151,801 | 6.58% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20739771
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.
