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% |
Rental property for sale in Watauga at 5948 Hilltop Dr, Watauga, TX, 76148 offers $2,358/mo rent that, after a $1,615/mo payment, leaves $12/mo cash flow. Total monthly income is $2,358/mo, and annual cash flow is $138/yr on $109,395 cash. Return on cash invested measures 20.04% in year one, and rental yield stands at 8.57% at a $330,000 entry. Equity gained on principal adds $2,129/yr while 5% annual appreciation compounds into $91,173 by year five. Five-year ROI records 104.75% and total cumulative return in cash reaches $114,587. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,358/mo property income versus a $1,615/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1990
0.14 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 |
|---|---|---|
| 2025-01-22 | Listed for sale | $330,000 |
| 2024-11-16 | Listing removed | $320,000 |
| 2024-11-14 | Price change | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2930.11 | -1.12% | $306,621 | -4.61% |
| 2023-02-13 | $2963.44 | -2.11% | $321,442 | 21.20% |
| 2022-02-13 | $3027.37 | 1.70% | $265,226 | 12.80% |
Listed by: Hanadi Hadid • Competitive Edge Realty, LLC
Mls Name: NTREIS
Mls ID: #20823360
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.
