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 6025 Strada Cv, Fort Worth, TX, 76123 offers a 14.07% rental yield on a $469,900 purchase with $5,510/mo rent. Total monthly income registers $5,510/mo, and a $2,300/mo payment leaves $2,041/mo available for distribution. Annual cash flow reaches $24,490/yr on $155,772 to close, and return on cash invested stands at 35.63% in year one. Equity gained on principal adds $3,032/yr while 5% annual appreciation supports $129,825 over five years. Portfolio math shows five-year ROI at 188.71% and total cumulative return in cash at $293,954. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,510/mo property income against a $2,300/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
5,749 sqft lot
$N/A/sqft
$1,000 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-07-12 | Price change | $469,900 |
| 2024-06-06 | Price change | $484,900 |
| 2024-05-24 | Listed for sale | $489,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $8331.00 | -15.36% | $450,000 | 9.53% |
| 2022-08-14 | $9842.49 | 457.92% | $410,841 | 552.13% |
| 2021-08-14 | $1764.13 | N/A | $63,000 | N/A |
Listed by: Debbie Sherrington • Dave Perry Miller Real Estate
Mls Name: NTREIS
Mls ID: #20638020
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.
