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 6420 Waverly Way, Fort Worth, TX, 76116 offers a 6.7% rental yield on a $485,000 purchase with $2,706/mo rent. 09% in year one. Equity gained on principal adds $3,130/yr while 5% annual appreciation supports $133,997 over five years. Portfolio math shows five-year ROI at 72.96% and total cumulative return in cash at $117,302. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,706/mo property income against a $2,374/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1953
0.30 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 |
|---|---|---|
| 2025-06-19 | Listed for sale | $485,000 |
| 2023-05-05 | Listing removed | N/A |
| 2023-05-01 | Listed for rent | $2,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | $8482.91 | 8.13% | $521,000 | 0.98% |
| 2023-06-19 | $7844.95 | -12.99% | $515,939 | 19.55% |
| 2022-06-19 | $9016.12 | 4.54% | $431,569 | 15.09% |
Listed by: Seth Fowler • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20973556
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.
