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 True Vine Rd, Fort Worth, TX, 76123 listed at $330,000 pairs $3,358/mo rent with a $1,615/mo payment to leave $948/mo cash flow. Total monthly income runs $3,358/mo, and annual cash flow reaches $11,381/yr on $109,395 cash to close. Return on cash invested measures 30.31% in year one, and rental yield registers 12.21% at a $330,000 basis. Equity gained on principal adds $2,129/yr, and annual property appreciation at 5% supports $91,173 by year five. Five-year ROI tracks 160.11% and total cumulative return in cash totals $175,151. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,358/mo property income relative to a $1,615/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
5,488 sqft lot
$N/A/sqft
$120 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $330,000 |
| 2025-06-06 | Listing removed | $335,000 |
| 2025-05-23 | Price change | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $5754.58 | 8.89% | $340,234 | -6.76% |
| 2023-06-27 | $5284.57 | -15.38% | $364,889 | 16.55% |
| 2022-06-27 | $6244.92 | 4.41% | $313,071 | 24.89% |
Listed by: Rodshetta Smith • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20978624
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.
