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 6260 Trinity Creek Dr, Fort Worth, TX, 76179 priced at $289,000 converts $2,178/mo rent into $95/mo cash flow after a $1,415/mo obligation. Total monthly income equals $2,178/mo, and annual cash flow totals $1,139/yr on $95,804 invested. Return on cash invested prints 21.1% in year one, and rental yield reads 9.04% against a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation compiles into $79,845 by year five. Five-year ROI reaches 110.54% and total cumulative return in cash sums $105,902. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,178/mo property income covering a $1,415/mo payment, not borrower’s personal income.
Single Family
Built in 2006
5,662 sqft lot
$N/A/sqft
$330 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 |
|---|---|---|
| 2025-01-03 | Listed for sale | $289,000 |
| 2024-12-14 | Listing removed | $289,000 |
| 2024-12-04 | Price change | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4110.37 | 8.21% | $241,661 | -1.90% |
| 2023-02-13 | $3798.54 | -19.12% | $246,330 | 19.08% |
| 2022-02-13 | $4696.61 | 4.12% | $206,868 | 12.69% |
Listed by: Adriana Blanco • Local Realty Agency Fort Worth
Mls Name: NTREIS
Mls ID: #20724899
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.
