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% |
Investment property for sale in Fort Worth at 6113 Trail Post Ct, Fort Worth, TX, 76123 with 5% annual appreciation on a $525,000 basis while $3,820/mo rent supports operations. Total monthly income totals $3,820/mo and a $2,570/mo payment preserves $22/mo for cash returns. Annual cash flow comes to $263/yr on $172,725 deployed, and return on cash invested reaches 20.21% in year one. Equity gained on principal adds $3,388/yr, and five-year appreciation sums $145,048 alongside rental yield of 8.73%. Five-year ROI measures 105.81% and total cumulative return in cash totals $182,769.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,820/mo property income versus a $2,570/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2019
10,410 sqft lot
$N/A/sqft
$193 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 |
|---|---|---|
| 2025-04-03 | Listed for sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $5451.66 | -15.10% | $415,425 | -4.87% |
| 2023-04-03 | $6421.23 | -13.49% | $436,710 | 19.85% |
| 2022-04-03 | $7422.15 | 3.24% | $364,379 | 11.14% |
Listed by: Natalia Delarosa • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20881659
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.
