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 5917 Nanci Dr, Watauga, TX, 76148 offers a 13.79% rental yield on a $295,000 purchase with $3,390/mo rent. Total monthly income registers $3,390/mo, and a $1,444/mo payment leaves $1,292/mo available for distribution. Annual cash flow reaches $15,505/yr on $97,793 to close, and return on cash invested stands at 35.76% in year one. Equity gained on principal adds $1,904/yr while 5% annual appreciation supports $81,503 over five years. Portfolio math shows five-year ROI at 189.12% and total cumulative return in cash at $184,946. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,390/mo property income against a $1,444/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2024-08-27 | Listed for sale | $295,000 |
| 2018-04-16 | Listing removed | $1,450 |
| 2018-03-23 | Listed for rent | $1,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-08-30 | $1086.76 | 190.85% | $39,304 | 23.10% |
| 2015-08-30 | $373.65 | N/A | $31,928 | 19.73% |
| 2014-08-30 | $373.65 | N/A | $26,667 | N/A |
Listed by: Sophie Diaz • Sophie Tel Diaz Real Estate
Mls Name: NTREIS
Mls ID: #20711079
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.
