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 Watauga at 6401 Rebecca Ln, Watauga, TX, 76148 at $269,900 posts ROI 38.02% with $1,350/mo cash flow from $3,384/mo rent. Total monthly income equals $3,384/mo, and annual cash flow records $16,206/yr on $89,472 to close. Return on cash invested measures 38.02% and rental yield reads 15.05% at the current $269,900. Equity gained on principal adds $1,742/yr, and 5% annual appreciation supports $74,568 by year five. Five-year ROI prints 201.75% and total cumulative return in cash totals $180,510.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,384/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1980
6,838 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76148, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,026 (100%) |
| Owner Occupied HU | 6,370 (70.6%) |
| Renter Occupied HU | 2,444 (27.1%) |
| Vacant Housing Units | 212 ( 2.3%) |
| Median Home Value | $279,490 |
| Average Home Value | $350,876 |
Residential
8,430
Single Family
8,396
Multi-Family
34
Businesses
671
Date | Event | Price |
|---|---|---|
| 2024-07-30 | Price change | $269,900 |
| 2024-07-03 | Listed for rent | $2,095 |
| 2024-06-20 | Price change | $274,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $5850.20 | 55.50% | $257,211 | 25.12% |
| 2022-08-15 | $3762.15 | 2.55% | $205,576 | 13.67% |
| 2021-08-15 | $3668.45 | 9.09% | $180,850 | 8.35% |
Listed by: Ashley Ware • PPMG of Texas LLC
Mls Name: NTREIS
Mls ID: #20616408
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.
