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 Watauga at 6433 Saramac Dr, Watauga, TX, 76148 offers $2,108/mo rent that, after a $1,264/mo payment, leaves $272/mo cash flow. Total monthly income is $2,108/mo, and annual cash flow is $3,260/yr on $85,593 cash. Return on cash invested measures 23.72% in year one, and rental yield stands at 9.8% at a $258,200 entry. Equity gained on principal adds $1,666/yr while 5% annual appreciation compounds into $71,336 by year five. Five-year ROI records 124.49% and total cumulative return in cash reaches $106,552. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,108/mo property income versus a $1,264/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1971
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76148, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,026 (100%) |
| Owner Occupied HU | 6,370 (70.6%) |
| Renter Occupied HU | 2,444 (27.1%) |
| Vacant Housing Units | 212 ( 2.3%) |
| Median Home Value | $279,490 |
| Average Home Value | $350,876 |
Residential
8,430
Single Family
8,396
Multi-Family
34
Businesses
671
Date | Event | Price |
|---|---|---|
| 2025-07-16 | Listing removed | $264,500 |
| 2025-07-08 | Pending sale | $264,500 |
| 2025-06-26 | Contingent | $264,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $4056.21 | -10.72% | $180,214 | -9.78% |
| 2023-10-09 | $4543.46 | 17.56% | $199,759 | 25.53% |
| 2022-10-09 | $3864.65 | 5.40% | $159,131 | 8.58% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
