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 5913 Haney Dr, Watauga, TX, 76148 earns $275/mo cash flow from $2,358/mo rent with a $1,434/mo payment. Total monthly income totals $2,358/mo, and annual cash flow totals $3,297/yr on $97,096 capital. ROI tracks 23.3% on current figures, and rental yield reads 9.66% at a $292,900 purchase. Equity gained on principal adds $1,890/yr, and 5% annual appreciation supports $80,923 over five years. Five-year ROI reaches 122.27% and total cumulative return in cash sums $118,719. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,358/mo property income instead of your personal income.
Single Family
Built in 1967
7,840 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 |
|---|---|---|
| 2024-08-11 | Price change | $292,900 |
| 2024-08-05 | Listed for sale | $294,900 |
| 2024-07-27 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1027.77 | -3.22% | $170,498 | 10.48% |
| 2022-08-14 | $1062.00 | 2.09% | $154,325 | 6.69% |
| 2021-08-14 | $1040.29 | 2.21% | $144,653 | -9.00% |
Listed by: Scott Killian • Scott Real Estate
Mls Name: NTREIS
Mls ID: #20648872
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.
