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 6112 Fall Creek Ln, Fort Worth, TX, 76123 generates $2,670/mo in rent and, after a $1,508/mo payment, leaves $351/mo in cash flow. Total monthly income is $2,670/mo, and annual cash flow is $4,211/yr on $102,135 invested. Return on cash invested sits at 24.03% in year one, and rental yield is 10.4% on a $308,100 entry. Equity gained on principal adds $1,988/yr, while 5% annual appreciation builds toward $85,122 over five years. Five-year ROI reaches 126.69% and total cumulative return in cash sums $129,395. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,670/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-09-08 | Listing removed | $315,000 |
| 2025-09-06 | Listing removed | $2,295 |
| 2025-08-09 | Listed for rent | $2,295 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | $6652.15 | -9.18% | $273,000 | -8.39% |
| 2023-10-23 | $7324.46 | 32.93% | $298,000 | 7.74% |
| 2022-10-23 | $5510.08 | 4.03% | $276,581 | 23.66% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
