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 6408 Rainwater Way, Fort Worth, TX, 76179 offers $2,236/mo rent that, after a $1,297/mo payment, leaves $168/mo cash flow. Total monthly income is $2,236/mo, and annual cash flow is $2,019/yr on $87,848 cash. Return on cash invested measures 22.21% in year one, and rental yield stands at 10.13% at a $265,000 entry. Equity gained on principal adds $1,710/yr while 5% annual appreciation compounds into $73,215 by year five. Five-year ROI records 117.32% and total cumulative return in cash reaches $103,059. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,236/mo property income versus a $1,297/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-09-09 | Price change | $265,000 |
| 2024-08-05 | Listed for sale | $275,000 |
| 2024-07-30 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $6597.59 | 13.41% | $269,557 | 27.54% |
| 2022-10-23 | $5817.61 | 11.84% | $211,350 | 13.86% |
| 2021-10-23 | $5201.54 | 4.44% | $185,617 | 6.64% |
Listed by: Amanda Rivera • JPAR Arlington
Mls Name: NTREIS
Mls ID: #20693551
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.
