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 6315 Walraven Cir, Fort Worth, TX, 76133 with 5% annual appreciation on a $450,000 basis while $3,270/mo rent supports operations. Total monthly income totals $3,270/mo and a $2,203/mo payment preserves $70/mo for cash returns. Annual cash flow comes to $834/yr on $149,175 deployed, and return on cash invested reaches 20.47% in year one. Equity gained on principal adds $2,904/yr, and five-year appreciation sums $124,327 alongside rental yield of 8.72%. Five-year ROI measures 107.06% and total cumulative return in cash totals $159,702.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,270/mo property income versus a $2,203/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Multi Family
Built in 1968
10,672 sqft 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 |
|---|---|---|
| 2025-05-05 | Listed for sale | $450,000 |
| 2024-10-23 | Sold | N/A |
| 2024-10-07 | Pending sale | $421,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-05 | $6632.99 | 6.64% | $295,603 | 7.54% |
| 2023-05-05 | $6219.90 | -9.64% | $274,880 | 3.81% |
| 2022-05-05 | $6883.22 | 41.90% | $264,780 | 46.72% |
Listed by: Jacob Anderson • TK Realty
Mls Name: NTREIS
Mls ID: #20880105
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.
