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 6413 Dakar Rd, Fort Worth, TX, 76116 offers $4,364/mo rent that, after a $2,080/mo payment, leaves $1,342/mo cash flow. Total monthly income is $4,364/mo, and annual cash flow is $16,103/yr on $140,888 cash. Return on cash invested measures 31.34% in year one, and rental yield stands at 12.32% at a $425,000 entry. Equity gained on principal adds $2,742/yr while 5% annual appreciation compounds into $117,420 by year five. Five-year ROI records 165.34% and total cumulative return in cash reaches $232,937. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,364/mo property income versus a $2,080/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Price change | $425,000 |
| 2024-06-27 | Price change | $429,999 |
| 2024-06-13 | Price change | $439,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6573.83 | -14.15% | $428,285 | 28.81% |
| 2022-08-14 | $7657.18 | -4.17% | $332,499 | -0.35% |
| 2021-08-14 | $7990.64 | 8.27% | $333,651 | 12.03% |
Listed by: Corin Olivares • All City Real Estate Ltd. Co.
Mls Name: NTREIS
Mls ID: #20609763
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.
