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 6121 Villaggio Way, Fort Worth, TX, 76123 listed at $492,564 pairs $3,407/mo rent with a $2,411/mo payment. Total monthly income runs $3,407/mo. Return on cash invested measures 16.45% in year one, and rental yield registers 8.3% at a $492,564 basis. Equity gained on principal adds $3,178/yr, and annual property appreciation at 5% supports $136,086 by year five. Five-year ROI tracks 86.51% and total cumulative return in cash totals $141,265. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,407/mo property income relative to a $2,411/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
$375 monthly 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 |
|---|---|---|
| 2025-01-15 | Listed for sale | $492,564 |
| 2025-01-10 | Listing removed | $492,564 |
| 2024-10-30 | Price change | $492,564 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Karla Davis • Pinnacle Realty Advisors
Mls Name: NTREIS
Mls ID: #20817385
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.
