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 6229 Beacon Hill Way, Fort Worth, TX, 76112 with 5% annual appreciation on a $499,990 basis while $4,631/mo rent supports operations. Total monthly income totals $4,631/mo and a $2,447/mo payment preserves $966/mo for cash returns. Annual cash flow comes to $11,588/yr on $165,747 deployed, and return on cash invested reaches 26.9% in year one. Equity gained on principal adds $3,226/yr, and five-year appreciation sums $138,138 alongside rental yield of 11.11%. Five-year ROI measures 141.83% and total cumulative return in cash totals $235,073.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,631/mo property income versus a $2,447/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
0.12 sqft lot
$N/A/sqft
$1,320 annually HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| 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 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Price change | $499,990 |
| 2024-08-06 | Price change | $501,490 |
| 2024-08-03 | Price change | $499,710 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jimmy Rado • David M. Weekley
Mls Name: NTREIS
Mls ID: #20691292
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.
