6050 Douglas St, Fort Worth, TX, 76114 | $341/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

6050 Douglas St, Fort Worth, TX, 76114 | $341/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1360 sft

8917 Wilbur St, White Settlement, TX, 76108

3 Bed
2 Bath
1413 sft

7412 Ewing Ave, Fort Worth, TX, 76116

5 Bed
2 Bath
2001 sft

Taylor Plan, Cresson Estates, Cresson, TX, 76035

2 Bed
2 Bath
1616 sft

6201 Sea Meadow Dr, Fort Worth, TX, 76132

Nearby investment properties with comparable prices

3 Bed
2 Bath
1333 sft

13564 Gunsmoke Ln, Cresson, TX, 76035

3 Bed
2 Bath
1260 sft

10765 Cowhide Ln, Fort Worth, TX, 76108

3 Bed
2 Bath
1369 sft

8037 Pinewood Dr, Benbrook, TX, 76116

3 Bed
2 Bath
1400 sft

560 Blue Haze Dr, Fort Worth, TX, 76108

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 6050 Douglas St, Fort Worth, TX, 76114 priced at $274,500 converts $2,293/mo rent into $341/mo cash flow after a $1,344/mo obligation. Total monthly income equals $2,293/mo, and annual cash flow totals $4,086/yr on $90,997 invested. Return on cash invested prints 24.4% in year one, and rental yield reads 10.02% against a $274,500 entry. Equity gained on principal adds $1,771/yr, while 5% annual appreciation compiles into $75,839 by year five. Five-year ROI reaches 128.14% and total cumulative return in cash sums $116,602. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,293/mo property income covering a $1,344/mo payment, not borrower’s personal income.

Single Family

Built in 1958

7,013 sqft lot

$N/A/sqft

No HOA

More details about the property

Price Improvement!!! Charming Home Near Trinity Trails Move-In Ready with Major Upgrades! Welcome to the one youve been waiting for! Nestled on a peaceful cul-de-sac just three blocks from Trinity Trails, this cozy and well-maintained home blends charm, updates, and convenience. Step inside to find original hardwood floors, a bright updated kitchen with painted cabinetry, fresh countertops, gas range, and all appliances included even the washer, dryer, and refrigerator! Major improvements have already been taken care of: New windows, HVAC system with 10-year transferable warranty, Upgraded attic insulation, Replaced main sewer line. The spacious fenced backyard includes a storage building and even a dog house perfect for pets, gardening, or relaxing in your own private space. Located minutes from shopping, dining, and with an easy commute to Fort Worth, this home is a rare find in a quiet, walkable neighborhood. Dont miss your chance to own this gem near the trailsschedule your showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.

Housing Distribution

Housing Statistics

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