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 6309 Sails St, Fort Worth, TX, 76179 with 5% annual appreciation on a $313,000 basis while $3,976/mo rent supports operations. Total monthly income totals $3,976/mo and a $1,532/mo payment preserves $1,433/mo for cash returns. Annual cash flow comes to $17,201/yr on $103,760 deployed, and return on cash invested reaches 36.49% in year one. Equity gained on principal adds $2,020/yr, and five-year appreciation sums $86,476 alongside rental yield of 15.24%. Five-year ROI measures 194.3% and total cumulative return in cash totals $201,601.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,976/mo property income versus a $1,532/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2017
5,488 sqft lot
$N/A/sqft
$480 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 |
|---|---|---|
| 2024-07-08 | Listed for sale | $313,000 |
| 2020-06-12 | Listing removed | $1,700 |
| 2020-06-08 | Listed for rent | $1,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $8516.38 | 9.78% | $347,952 | 23.46% |
| 2022-08-15 | $7758.02 | 14.20% | $281,843 | 16.26% |
| 2021-08-15 | $6793.65 | 4.25% | $242,431 | 6.45% |
Listed by: Yanbing Huang • Sunet Group
Mls Name: NTREIS
Mls ID: #20664739
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.
