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 Wrigley Way, Fort Worth, TX, 76133 priced at $324,900 converts $2,616/mo rent into $306/mo cash flow after a $1,590/mo obligation. Total monthly income equals $2,616/mo, and annual cash flow totals $3,670/yr on $107,704 invested. Return on cash invested prints 23.32% in year one, and rental yield reads 9.66% against a $324,900 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,764 by year five. Five-year ROI reaches 122.32% and total cumulative return in cash sums $131,741. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,616/mo property income covering a $1,590/mo payment, not borrower’s personal income.
Single Family
Built in 1967
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-04-25 | Listed for sale | $324,900 |
| 2020-09-09 | Sold | N/A |
| 2020-07-02 | Pending sale | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $4792.58 | -1.46% | $287,936 | -8.91% |
| 2023-04-25 | $4863.54 | -16.56% | $316,090 | 22.48% |
| 2022-04-25 | $5828.74 | -7.81% | $258,084 | 9.72% |
Listed by: Steve Penate • Elite Real Estate Texas
Mls Name: NTREIS
Mls ID: #20916050
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.
