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 6166 Stillhouse Ln, Fort Worth, TX, 76179 generates $6,395/mo in rent and, after a $2,129/mo payment, leaves $3,106/mo in cash flow. Total monthly income is $6,395/mo, and annual cash flow is $37,267/yr on $144,169 invested. Return on cash invested sits at 45.76% in year one, and rental yield is 17.65% on a $434,900 entry. Equity gained on principal adds $2,806/yr, while 5% annual appreciation builds toward $120,155 over five years. Five-year ROI reaches 243.26% and total cumulative return in cash sums $350,705. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,395/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
6,098 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-08-06 | Price change | $434,900 |
| 2024-07-27 | Price change | $435,000 |
| 2024-07-03 | Listed for sale | $440,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $9175.30 | -10.98% | $549,363 | 29.83% |
| 2022-08-15 | $10306.62 | 6.25% | $423,154 | 4.84% |
| 2021-08-15 | $9700.16 | 8.16% | $403,608 | 17.15% |
Listed by: Alisha Rosse • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20661696
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.
