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 6200 Wrigley Way, Fort Worth, TX, 76133 offers $3,450/mo rent that, after a $1,948/mo payment, leaves $620/mo cash flow. Total monthly income is $3,450/mo, and annual cash flow is $7,437/yr on $131,937 cash. Return on cash invested measures 25.55% in year one, and rental yield stands at 10.4% at a $398,000 entry. Equity gained on principal adds $2,568/yr while 5% annual appreciation compounds into $109,960 by year five. Five-year ROI records 134.28% and total cumulative return in cash reaches $177,168. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,450/mo property income versus a $1,948/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1967
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 |
|---|---|---|
| 2024-08-10 | Price change | $398,000 |
| 2024-08-07 | Price change | $405,000 |
| 2024-07-23 | Listed for sale | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4820.46 | 2.85% | $213,034 | 18.16% |
| 2022-08-14 | $4686.97 | 3.65% | $180,296 | 7.17% |
| 2021-08-14 | $4522.07 | 1.59% | $168,232 | 3.67% |
Listed by: Priscillah Ebiai • Rogers Healy and Associates
Mls Name: NTREIS
Mls ID: #20675593
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.
