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 Fort Worth at 6024 Beachview Ln, Fort Worth, TX, 76179 with 5% annual appreciation on a $420,000 basis while $3,241/mo rent supports operations. Total monthly income totals $3,241/mo and a $2,056/mo payment preserves $208/mo for cash returns. Annual cash flow comes to $2,501/yr on $139,230 deployed, and return on cash invested reaches 21.71% in year one. Equity gained on principal adds $2,710/yr, and five-year appreciation sums $116,038 alongside rental yield of 9.26%. Five-year ROI measures 113.83% and total cumulative return in cash totals $158,491.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,241/mo property income versus a $2,056/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2013
6,751 sqft lot
$N/A/sqft
$198 semi-annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-04-02 | Listed for sale | $420,000 |
| 2023-04-07 | Sold | N/A |
| 2023-03-13 | Pending sale | $374,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $7124.20 | -31.05% | $377,500 | -10.57% |
| 2023-04-02 | $10331.90 | 29.34% | $422,129 | 23.91% |
| 2022-04-02 | $7988.04 | 5.77% | $340,684 | 9.63% |
Listed by: Chevy Goff • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20887573
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.
