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 Nanci Dr, Watauga, TX, 76148 uses $92,489 cash to close to unlock $3,478/yr annual cash flow and $290/mo monthly cash flow. Total monthly income runs $2,358/mo, and a $1,366/mo payment keeps the spread at $290/mo. Purchase price stands at $279,000, and rental yield measures 10.14% with $2,358/mo rent. Return on cash invested shows 23.67% in year one, and 5% annual appreciation builds toward $77,083 over five years. Five-year ROI reaches 124.62% and total cumulative return in cash records $115,255. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,358/mo property income covering a $1,366/mo payment rather than investor’s personal income.
Single Family
Built in 1979
7,143 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 |
|---|---|---|
| 2024-10-17 | Listed for sale | $279,000 |
| 2024-02-08 | Sold | N/A |
| 2024-02-02 | Pending sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5634.78 | 6.10% | $263,593 | 7.15% |
| 2023-12-27 | $5310.82 | 11.59% | $246,000 | 25.17% |
| 2022-12-27 | $4759.29 | 17.96% | $196,527 | 22.17% |
Listed by: Tumininu Banwo • C21 Fine Homes Judge Fite
Mls Name: NTREIS
Mls ID: #20756743
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.
