6205 Beacon Hill Way, Fort Worth, TX, 76112 | 5.22% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

6205 Beacon Hill Way, Fort Worth, TX, 76112 | 5.22% Rental Yield | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2046 sft

4525 Lodestone Ln, Fort Worth, TX, 76123

4 Bed
2 Bath
1956 sft

11132 Whispering Brook Ln, Fort Worth, TX, 76140

3 Bed
2 Bath
1803 sft

708 Key Deer Dr, Burleson, TX, 76028

3 Bed
3 Bath
2626 sft

961 Bandon Dunes Dr, Fort Worth, TX, 76102

Nearby investment properties with comparable prices

3 Bed
3 Bath
2366 sft

267 Lantern Ridge Dr, Aledo, TX, 76008

4 Bed
3 Bath
2817 sft

3012 Valley View Dr, Joshua, TX, 76058

3 Bed
2 Bath
1814 sft

9301 W Fm 4, Godley, TX, 76044

4 Bed
3 Bath
3141 sft

Concept 3141 Plan, Mockingbird Hills, Joshua, TX, 76058

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 6205 Beacon Hill Way, Fort Worth, TX, 76112 offers $2,698/mo rent that, after a $3,034/mo payment. Total monthly income is $2,698/mo. Return on cash invested measures 10% in year one, and rental yield stands at 5.22% at a $619,800 entry. Equity gained on principal adds $3,999/yr while 5% annual appreciation compounds into $171,239 by year five. Five-year ROI records 50.89% and total cumulative return in cash reaches $103,776. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,698/mo property income versus a $3,034/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Find your dream home with The Westgate floor plan by David Weekley Homes in Highwoods. Whether you're creating new memories with those you love or merely going about your day-to-day life, the open family and dining spaces provide a lovely backdrop. Gather around the kitchen island to enjoy delectable treats and celebrate special achievements. The dining area will include a wall with built-in glass cabinets to showcase all your favorites. It's easy to wake up on the right side of the bed in the Owner's Retreat, which includes an en suite bathroom and walk-in closet. Two junior bedrooms share a full bathroom on the second level and a guest suite is nestled in a private corner on the first floor. A front study, covered porch and upstairs retreat along with a media room offer wonderful places for individual pursuits and additional gathering space for the family.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,210 (100%)
Owner Occupied HU	8,035 (44.1%)
Renter Occupied HU	8,664 (47.6%)
Vacant Housing Units	1,511 ( 8.3%)
Median Home Value	$268,312
Average Home Value	$319,616