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 Lake Worth at 6452 Canyon Trl, Lake Worth, TX, 76135 priced at $347,000 converts $3,318/mo rent into $851/mo cash flow after a $1,698/mo obligation. Total monthly income equals $3,318/mo, and annual cash flow totals $10,210/yr on $115,031 invested. Return on cash invested prints 28.78% in year one, and rental yield reads 11.47% against a $347,000 entry. Equity gained on principal adds $2,239/yr, while 5% annual appreciation compiles into $95,870 by year five. Five-year ROI reaches 151.64% and total cumulative return in cash sums $174,428. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,318/mo property income covering a $1,698/mo payment, not borrower’s personal income.
Single Family
Built in 2017
10,802 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-01-23 | Price change | $347,000 |
| 2024-11-12 | Price change | $355,500 |
| 2024-10-02 | Listed for sale | $361,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $329,193 | 7.36% |
| 2023-02-13 | $4009.37 | -20.13% | $306,613 | 11.38% |
| 2022-02-13 | $5019.57 | 2.58% | $275,289 | 27.52% |
Listed by: Chandler Crouch • Chandler Crouch, REALTORS
Mls Name: NTREIS
Mls ID: #20738370
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.
