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 6328 Skylark Cir, Fort Worth, TX, 76180 priced at $650,000 pairs $5,808/mo rent with $1,080/mo cash flow after a $3,181/mo payment. Total monthly income equals $5,808/mo, and annual cash flow comes to $12,954/yr on $213,850 invested. Return on cash invested is 26.12% in year one, and rental yield stands at 10.72% on a $650,000 basis. Equity gained on principal adds $4,194/yr, and 5% annual appreciation accumulates to $179,583 by year five. Five-year ROI measures 137.54% and total cumulative return in cash reaches $294,134. For financing, Ziffy Mortgage’s DSCR program evaluates $5,808/mo property income against a $3,181/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1990
0.35 Acres lot
$N/A/sqft
$350 annually HOA
Neighborhood data shown for ZIP Code: 76180, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,061 (100%) |
| Owner Occupied HU | 8,037 (44.5%) |
| Renter Occupied HU | 8,782 (48.6%) |
| Vacant Housing Units | 1,242 ( 6.9%) |
| Median Home Value | $344,927 |
| Average Home Value | $380,786 |
Residential
17,028
Single Family
10,367
Multi-Family
6,661
Businesses
1,091
Date | Event | Price |
|---|---|---|
| 2024-12-09 | Price change | $650,000 |
| 2024-10-29 | Price change | $675,000 |
| 2024-10-01 | Price change | $700,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $11717.83 | 117.02% | $540,000 | -6.99% |
| 2023-12-27 | $5399.35 | -2.36% | $580,557 | 22.65% |
| 2022-12-27 | $5529.95 | 1.71% | $473,359 | 14.02% |
Listed by: Alicia Duffy • Texas Urban Living Realty
Mls Name: NTREIS
Mls ID: #20591333
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.
