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 6213 Wrigley Way, Fort Worth, TX, 76133 priced at $299,500 converts $3,145/mo rent into $1,015/mo cash flow after a $1,466/mo obligation. Total monthly income equals $3,145/mo, and annual cash flow totals $12,181/yr on $99,284 invested. Return on cash invested prints 32.18% in year one, and rental yield reads 12.6% against a $299,500 entry. Equity gained on principal adds $1,933/yr, while 5% annual appreciation compiles into $82,746 by year five. Five-year ROI reaches 169.89% and total cumulative return in cash sums $168,671. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,145/mo property income covering a $1,466/mo payment, not borrower’s personal income.
Single Family
Built in 1966
0.26 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 |
|---|---|---|
| 2024-10-31 | Listed for sale | $299,500 |
| 2024-10-05 | Listing removed | $319,500 |
| 2024-09-30 | Price change | $319,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3191.73 | 1.11% | $209,285 | -3.77% |
| 2023-12-27 | $3156.76 | -21.16% | $217,476 | 18.31% |
| 2022-12-27 | $4004.03 | -0.43% | $183,821 | 7.23% |
Listed by: Kim Jones • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20765142
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.
