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 Fort Worth at 6413 Fianna Hills Dr, Fort Worth, TX, 76132 offers a 11.26% rental yield on a $719,000 purchase with $6,746/mo rent. Total monthly income registers $6,746/mo, and a $3,519/mo payment leaves $1,575/mo available for distribution. Annual cash flow reaches $18,899/yr on $236,551 to close, and return on cash invested stands at 28.05% in year one. Equity gained on principal adds $4,640/yr while 5% annual appreciation supports $198,646 over five years. Portfolio math shows five-year ROI at 147.78% and total cumulative return in cash at $349,565. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,746/mo property income against a $3,519/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
10,715 sqft lot
$N/A/sqft
$700 annually HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2024-06-28 | Listed for sale | $719,000 |
| 2024-06-28 | Listing removed | N/A |
| 2024-06-18 | Price change | $719,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7377.84 | -1.52% | $610,789 | 39.67% |
| 2022-08-14 | $7491.35 | 0.67% | $437,303 | 5.39% |
| 2021-08-14 | $7441.74 | -1.00% | $414,947 | -0.39% |
Listed by: Ashley Hanson • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20660369
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.
