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 6005 Robin Dr, Watauga, TX, 76148 priced at $270,000 converts $3,342/mo rent into $1,422/mo cash flow after a $1,322/mo obligation. Total monthly income equals $3,342/mo, and annual cash flow totals $17,058/yr on $89,505 invested. Return on cash invested prints 38.97% in year one, and rental yield reads 14.85% against a $270,000 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation compiles into $74,596 by year five. Five-year ROI reaches 206.27% and total cumulative return in cash sums $184,621. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,342/mo property income covering a $1,322/mo payment, not borrower’s personal income.
Single Family
Built in 1977
7,244 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 |
|---|---|---|
| 2024-08-06 | Listed for sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1066.32 | -3.07% | $251,250 | 23.02% |
| 2022-08-14 | $1100.06 | 2.92% | $204,242 | 13.06% |
| 2021-08-14 | $1068.88 | 2.72% | $180,643 | 7.61% |
Listed by: Brittany Hutton • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20694277
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.
