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 6001 Dustin Dr, Watauga, TX, 76148 priced at $270,000 pairs $3,191/mo rent with $1,197/mo cash flow after a $1,322/mo payment. Total monthly income equals $3,191/mo, and annual cash flow comes to $14,360/yr on $89,505 invested. Return on cash invested is 35.95% in year one, and rental yield stands at 14.18% on a $270,000 basis. Equity gained on principal adds $1,742/yr, and 5% annual appreciation accumulates to $74,596 by year five. Five-year ROI measures 190.46% and total cumulative return in cash reaches $170,473. For financing, Ziffy Mortgage’s DSCR program evaluates $3,191/mo property income against a $1,322/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1982
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 |
|---|---|---|
| 2024-07-17 | Listed for sale | $270,000 |
| 2024-06-14 | Listing removed | N/A |
| 2024-06-06 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $5367.75 | 5.41% | $236,000 | 12.56% |
| 2022-08-15 | $5092.16 | 16.30% | $209,675 | 19.81% |
| 2021-08-15 | $4378.50 | 6.24% | $175,000 | 8.25% |
Listed by: Barbara Perez • HomeSmart Stars
Mls Name: NTREIS
Mls ID: #20676961
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.
