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 Westworth Village at 6028 Bridgecreek Way, Westworth Village, TX, 76114 generates $4,718/mo in rent, after a $5,359/mo payment. Total monthly income is $4,718/mo. Return on cash invested sits at 9.38% in year one, and rental yield is 5.17% on a $1,095,000 entry. Equity gained on principal adds $7,066/yr, while 5% annual appreciation builds toward $302,528 over five years. Five-year ROI reaches 47.76% and total cumulative return in cash sums $169,426. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,718/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
8,537 sqft lot
$N/A/sqft
$2,163 annually HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2025-05-29 | Listed for sale | $1,095,000 |
| 2021-02-16 | Sold | N/A |
| 2020-12-28 | Pending sale | $174,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $15661.76 | N/A | $891,357 | 536.68% |
| 2023-05-29 | N/A | N/A | $140,000 | 42.86% |
| 2022-05-29 | $2314.86 | -6.17% | $98,000 | -3.45% |
Listed by: Sara Keleher • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20948540
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.
