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 6428 Stonewater Bend Trl, Fort Worth, TX, 76179 earns $225/mo cash flow from $2,252/mo rent with a $1,395/mo payment. Total monthly income totals $2,252/mo, and annual cash flow totals $2,703/yr on $94,478 capital. ROI tracks 22.77% on current figures, and rental yield reads 9.48% at a $285,000 purchase. Equity gained on principal adds $1,839/yr, and 5% annual appreciation supports $78,740 over five years. Five-year ROI reaches 119.43% and total cumulative return in cash sums $112,830. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,252/mo property income instead of your personal income.
Single Family
Built in 2000
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 |
|---|---|---|
| 2024-12-26 | Listed for sale | $285,000 |
| 2024-09-30 | Listing removed | $285,000 |
| 2024-08-30 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4685.76 | 9.49% | $281,319 | -4.54% |
| 2023-12-27 | $4279.52 | -17.68% | $294,698 | 28.26% |
| 2022-12-27 | $5198.46 | 4.49% | $229,761 | 14.28% |
Listed by: Ashley Martin • Chase Realty DFW
Mls Name: NTREIS
Mls ID: #20802752
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.
