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 6196 Wrigley Way, Fort Worth, TX, 76133 listed at $265,000 pairs $3,614/mo rent with a $1,297/mo payment to leave $1,700/mo cash flow. Total monthly income runs $3,614/mo, and annual cash flow reaches $20,397/yr on $87,848 cash to close. Return on cash invested measures 43.13% in year one, and rental yield registers 16.37% at a $265,000 basis. Equity gained on principal adds $1,710/yr, and annual property appreciation at 5% supports $73,215 by year five. Five-year ROI tracks 228.7% and total cumulative return in cash totals $200,907. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,614/mo property income relative to a $1,297/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1966
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-08-19 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $4756.19 | 2.83% | $210,193 | 18.14% |
| 2022-08-30 | $4625.20 | 3.63% | $177,920 | 7.15% |
| 2021-08-30 | $4463.14 | -17.94% | $166,040 | -16.25% |
Listed by: Jay Mcguire • League Real Estate
Mls Name: NTREIS
Mls ID: #20703037
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.
