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 6252 Trinity Creek Dr, Fort Worth, TX, 76179 generates $2,750/mo in rent and, after a $1,361/mo payment, leaves $612/mo in cash flow. Total monthly income is $2,750/mo, and annual cash flow is $7,350/yr on $92,157 invested. Return on cash invested sits at 27.88% in year one, and rental yield is 11.87% on a $278,000 entry. Equity gained on principal adds $1,794/yr, while 5% annual appreciation builds toward $76,806 over five years. Five-year ROI reaches 147.6% and total cumulative return in cash sums $136,025. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,750/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
5,662 sqft lot
$N/A/sqft
$325 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-03-22 | Listed for sale | $278,000 |
| 2015-07-21 | Listing removed | $1,325 |
| 2015-07-20 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-23 | $6213.58 | -10.44% | $256,000 | -9.68% |
| 2023-03-23 | $6937.64 | 6.72% | $283,450 | 20.02% |
| 2022-03-23 | $6500.80 | 12.07% | $236,170 | 14.09% |
Listed by: Marty Gray • Real Estate By Pat Gray
Mls Name: NTREIS
Mls ID: #20871614
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.
