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 6104 Rayburn Ct, Fort Worth, TX, 76133 priced at $299,999 pairs $3,842/mo rent with $1,709/mo cash flow after a $1,468/mo payment. Total monthly income equals $3,842/mo, and annual cash flow comes to $20,508/yr on $99,450 invested. Return on cash invested is 40.53% in year one, and rental yield stands at 15.37% on a $299,999 basis. Equity gained on principal adds $1,936/yr, and 5% annual appreciation accumulates to $82,884 by year five. Five-year ROI measures 214.62% and total cumulative return in cash reaches $213,444. For financing, Ziffy Mortgage’s DSCR program evaluates $3,842/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1977
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Listed for sale | $299,999 |
| 2021-08-25 | Sold | N/A |
| 2021-07-26 | Pending sale | $269,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4240.85 | -29.38% | $273,516 | 18.41% |
| 2022-08-14 | $6004.84 | 2.29% | $230,991 | 5.77% |
| 2021-08-14 | $5870.28 | 5.24% | $218,388 | 7.40% |
Listed by: Ethan Stone • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20695983
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.
