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 6016 Hillcrest Dr, Watauga, TX, 76148 at $299,999 posts ROI 20.51% with $50/mo cash flow from $2,281/mo rent. Total monthly income equals $2,281/mo, and annual cash flow records $600/yr on $99,450 to close. Return on cash invested measures 20.51% and rental yield reads 9.12% at the current $299,999. Equity gained on principal adds $1,936/yr, and 5% annual appreciation supports $82,884 by year five. Five-year ROI prints 107.69% and total cumulative return in cash totals $107,100.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,281/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1979
7,361 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 |
|---|---|---|
| 2025-02-02 | Price change | $299,999 |
| 2025-01-31 | Price change | $309,000 |
| 2025-01-22 | Listed for sale | $309,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6155.41 | 10.33% | $273,479 | 11.49% |
| 2023-02-13 | $5578.94 | 6.84% | $245,285 | 14.08% |
| 2022-02-13 | $5221.66 | 9.90% | $215,007 | 13.22% |
Listed by: David Nam • EXP REALTY
Mls Name: NTREIS
Mls ID: #20822540
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.
