5909 Emerson DrWataugaTX76148
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Watauga at 5909 Emerson Dr, Watauga, TX, 76148 priced at $259,950 pairs $2,254/mo rent with $347/mo cash flow after a $1,272/mo payment. Total monthly income equals $2,254/mo, and annual cash flow comes to $4,165/yr on $86,173 invested. Return on cash invested is 24.74% in year one, and rental yield stands at 10.41% on a $259,950 basis. Equity gained on principal adds $1,677/yr, and 5% annual appreciation accumulates to $71,819 by year five. Five-year ROI measures 130.33% and total cumulative return in cash reaches $112,310. For financing, Ziffy Mortgage’s DSCR program evaluates $2,254/mo property income against a $1,272/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1965
8,319 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76148, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
8,430
Single Family
8,396
Multi-Family
34
Businesses
671
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tracie Nelson • Sincerity Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20713857
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.