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 5912 Bursey Rd, Watauga, TX, 76148 listed at $351,400 pairs $2,702/mo rent with a $1,720/mo payment to leave $69/mo cash flow. Total monthly income runs $2,702/mo, and annual cash flow reaches $827/yr on $116,489 cash to close. Return on cash invested measures 20.62% in year one, and rental yield registers 9.23% at a $351,400 basis. Equity gained on principal adds $2,268/yr, and annual property appreciation at 5% supports $97,085 by year five. Five-year ROI tracks 108.36% and total cumulative return in cash totals $126,225. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,702/mo property income relative to a $1,720/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in N/A
N/A 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 |
|---|---|---|
| 2025-06-22 | Listing removed | $356,000 |
| 2025-06-04 | Listed for sale | $356,000 |
| 2024-10-11 | Listing removed | $2,480 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $7443.34 | 515.68% | $348,197 | 521.78% |
| 2023-10-11 | $1208.97 | N/A | $56,000 | N/A |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
