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 6337 Lakeside Dr, Lake Worth, TX, 76135 with 5% annual appreciation on a $415,000 basis while $3,722/mo rent supports operations. Total monthly income totals $3,722/mo and a $2,031/mo payment preserves $751/mo for cash returns. Annual cash flow comes to $9,008/yr on $137,573 deployed, and return on cash invested reaches 26.46% in year one. Equity gained on principal adds $2,678/yr, and five-year appreciation sums $114,657 alongside rental yield of 10.76%. Five-year ROI measures 139.23% and total cumulative return in cash totals $191,541.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,722/mo property income versus a $2,031/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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 |
|---|---|---|
| 2024-07-25 | Price change | $415,000 |
| 2024-06-14 | Listed for sale | $430,000 |
| 2021-04-22 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $324,264 | 11.82% |
| 2022-08-14 | $7135.23 | 15.09% | $290,000 | 8.66% |
| 2021-08-14 | $6199.75 | 8.18% | $266,888 | 7.67% |
Listed by: Adriana Blanco • Local Realty Agency LLC
Mls Name: NTREIS
Mls ID: #20644382
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.
