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 Lake Worth at 6105 Graham St, Lake Worth, TX, 76135 generates $2,347/mo in rent and, after a $1,219/mo payment, leaves $548/mo in cash flow. Total monthly income is $2,347/mo, and annual cash flow is $6,571/yr on $82,544 invested. Return on cash invested sits at 27.87% in year one, and rental yield is 11.31% on a $249,000 entry. Equity gained on principal adds $1,607/yr, while 5% annual appreciation builds toward $68,794 over five years. Five-year ROI reaches 146.9% and total cumulative return in cash sums $121,256. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,347/mo property income rather than buyer’s personal income.
Single Family
Built in 1953
9,452 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-02-06 | Listed for sale | $249,000 |
| 2025-02-01 | Contingent | $249,000 |
| 2025-01-23 | Listed for sale | $249,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4474.69 | 2.98% | $201,299 | -0.90% |
| 2023-02-13 | $4345.23 | -4.59% | $203,122 | 9.74% |
| 2022-02-13 | $4554.22 | 86.24% | $185,099 | 93.87% |
Listed by: Emil Wahab • Skyline Realty
Mls Name: NTREIS
Mls ID: #20825229
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.
