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 Lake Worth at 6316 Circle Trl, Lake Worth, TX, 76135 priced at $325,000 pairs $2,314/mo rent with $3/mo cash flow after a $1,591/mo payment. Total monthly income equals $2,314/mo, and annual cash flow comes to $31/yr on $107,738 invested. Return on cash invested is 19.94% in year one, and rental yield stands at 8.54% on a $325,000 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,792 by year five. Five-year ROI measures 104.22% and total cumulative return in cash reaches $112,285. For financing, Ziffy Mortgage’s DSCR program evaluates $2,314/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1956
9,975 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-03-26 | Listed for sale | $325,000 |
| 2009-02-15 | Listing removed | $135,000 |
| 2008-09-15 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $1174.72 | 18.35% | $322,779 | 2.43% |
| 2023-03-26 | $992.59 | N/A | $315,125 | 32.39% |
| 2022-03-26 | N/A | N/A | $238,036 | 4.70% |
Listed by: Conner Nielsen • John Hill, Broker
Mls Name: NTREIS
Mls ID: #20882758
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.
