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 Lake Worth at 6329 Canyon Trl, Lake Worth, TX, 76135 listed at $400,000 pairs $3,256/mo rent with a $1,958/mo payment to leave $220/mo cash flow. Total monthly income runs $3,256/mo, and annual cash flow reaches $2,636/yr on $132,600 cash to close. Return on cash invested measures 21.9% in year one, and rental yield registers 9.77% at a $400,000 basis. Equity gained on principal adds $2,581/yr, and annual property appreciation at 5% supports $110,513 by year five. Five-year ROI tracks 115.34% and total cumulative return in cash totals $152,944. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,256/mo property income relative to a $1,958/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
0.35 Acres 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 |
|---|---|---|
| 2025-07-03 | Listed for sale | $400,000 |
| 2018-06-26 | Listing removed | $295,000 |
| 2018-06-21 | Pending sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-03 | $8939.27 | 5.09% | $402,145 | 1.13% |
| 2023-07-03 | $8506.56 | -0.89% | $397,647 | 14.00% |
| 2022-07-03 | $8582.65 | 4.54% | $348,828 | 8.83% |
Listed by: Virginia Padilla • Jason Mitchell Real Estate
Mls Name: NTREIS
Mls ID: #20990169
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.
