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 6321 Keyhole Cir, Lake Worth, TX, 76135 priced at $369,000 converts $4,200/mo rent into $1,576/mo cash flow after a $1,806/mo obligation. Total monthly income equals $4,200/mo, and annual cash flow totals $18,913/yr on $122,324 invested. Return on cash invested prints 35.37% in year one, and rental yield reads 13.66% against a $369,000 entry. Equity gained on principal adds $2,381/yr, while 5% annual appreciation compiles into $101,948 by year five. Five-year ROI reaches 187% and total cumulative return in cash sums $228,747. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,200/mo property income covering a $1,806/mo payment, not borrower’s personal income.
Single Family
Built in 2014
8,276 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 |
|---|---|---|
| 2024-07-31 | Price change | $369,000 |
| 2024-07-10 | Listed for sale | $375,000 |
| 2019-05-06 | Listing removed | $259,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5253.03 | -17.43% | $338,491 | 10.97% |
| 2022-08-14 | $6362.23 | 2.83% | $305,040 | 18.97% |
| 2021-08-14 | $6187.28 | -2.96% | $256,400 | -2.50% |
Listed by: Chandler Crouch • Chandler Crouch, REALTORS
Mls Name: NTREIS
Mls ID: #20664789
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.
