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 6428 Suncrest Ct, Fort Worth, TX, 76180 priced at $450,000 pairs $3,853/mo rent with $653/mo cash flow after a $2,203/mo payment. Total monthly income equals $3,853/mo, and annual cash flow comes to $7,830/yr on $149,175 invested. Return on cash invested is 25.16% in year one, and rental yield stands at 10.27% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 132.2% and total cumulative return in cash reaches $197,214. For financing, Ziffy Mortgage’s DSCR program evaluates $3,853/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1973
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76180, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,061 (100%) |
| Owner Occupied HU | 8,037 (44.5%) |
| Renter Occupied HU | 8,782 (48.6%) |
| Vacant Housing Units | 1,242 ( 6.9%) |
| Median Home Value | $344,927 |
| Average Home Value | $380,786 |
Residential
17,028
Single Family
10,367
Multi-Family
6,661
Businesses
1,091
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Price change | $450,000 |
| 2024-06-18 | Listed for sale | $499,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $3627.86 | -1.92% | $357,729 | 20.44% |
| 2022-10-23 | $3699.04 | 1.51% | $297,018 | 20.88% |
| 2021-10-23 | $3643.90 | -2.15% | $245,710 | -17.68% |
Listed by: John Prell • Creekview Realty
Mls Name: NTREIS
Mls ID: #20693821
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.
