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 6125 Carr Creek Trl, Fort Worth, TX, 76179 generates $5,194/mo in rent and, after a $2,888/mo payment, leaves $965/mo in cash flow. Total monthly income is $5,194/mo, and annual cash flow is $11,578/yr on $194,110 invested. Return on cash invested sits at 26.02% in year one, and rental yield is 10.56% on a $590,000 entry. Equity gained on principal adds $3,807/yr, while 5% annual appreciation builds toward $163,006 over five years. Five-year ROI reaches 136.9% and total cumulative return in cash sums $265,732. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,194/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
7,143 sqft lot
$N/A/sqft
$200 semi-annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-08-15 | Listed for sale | $590,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-15 | $4483.05 | -32.05% | $635,292 | 0.16% |
| 2023-08-15 | $6597.37 | -1.84% | $634,249 | 18.54% |
| 2022-08-15 | $6721.07 | 7.88% | $535,067 | 35.46% |
Listed by: Michelle Johnson • Modern Edge Real Estate
Mls Name: NTREIS
Mls ID: #21023713
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.
