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 Watauga at 6208 Sunnybrook Dr, Watauga, TX, 76148 with 5% annual appreciation on a $270,000 basis while $2,358/mo rent supports operations. Total monthly income totals $2,358/mo and a $1,322/mo payment preserves $438/mo for cash returns. Annual cash flow comes to $5,250/yr on $89,505 deployed, and return on cash invested reaches 25.77% in year one. Equity gained on principal adds $1,742/yr, and five-year appreciation sums $74,596 alongside rental yield of 10.48%. Five-year ROI measures 135.53% and total cumulative return in cash totals $121,309.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,358/mo property income versus a $1,322/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1978
5,749 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76148, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,026 (100%) |
| Owner Occupied HU | 6,370 (70.6%) |
| Renter Occupied HU | 2,444 (27.1%) |
| Vacant Housing Units | 212 ( 2.3%) |
| Median Home Value | $279,490 |
| Average Home Value | $350,876 |
Residential
8,430
Single Family
8,396
Multi-Family
34
Businesses
671
Date | Event | Price |
|---|---|---|
| 2024-07-29 | Listed for sale | $270,000 |
| 2016-03-30 | Sold | N/A |
| 2016-02-17 | Pending sale | $134,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3898.79 | -13.98% | $264,705 | 24.09% |
| 2022-08-15 | $4532.17 | 3.25% | $213,317 | 12.98% |
| 2021-08-15 | $4389.62 | 7.95% | $188,814 | 7.89% |
Listed by: Brandon Tinsley • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20683589
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.
