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 Fort Worth at 6101 Bell Springs St, Fort Worth, TX, 76123 offers $3,024/mo rent that, after a $1,517/mo payment, leaves $547/mo cash flow. Total monthly income is $3,024/mo, and annual cash flow is $6,560/yr on $102,765 cash. Return on cash invested measures 26.29% in year one, and rental yield stands at 11.71% at a $310,000 entry. Equity gained on principal adds $2,000/yr while 5% annual appreciation compounds into $85,647 by year five. Five-year ROI records 139.44% and total cumulative return in cash reaches $143,299. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,024/mo property income versus a $1,517/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
7,100 sqft lot
$N/A/sqft
$112 quarterly 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $310,000 |
| 2024-09-08 | Listing removed | $320,000 |
| 2024-06-28 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7976.34 | 11.76% | $324,522 | 25.54% |
| 2022-10-23 | $7136.98 | 11.57% | $258,502 | 14.32% |
| 2021-10-23 | $6396.65 | 424.35% | $226,118 | 438.38% |
Listed by: Asuncion Rojas Orozco • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20528599
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.
