6455 Waverly Way, Fort Worth, TX, 76116 | 7.46% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

6455 Waverly Way, Fort Worth, TX, 76116 | 7.46% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

3 Bed
2 Bath
2505 sft

1351 Porter Ct, Granbury, TX, 76048

3 Bed
3 Bath
1820 sft

850 McClendon Walker Rd, Aledo, TX, 76008

3 Bed
2 Bath
1908 sft

121 Prairie View St, Aledo, TX, 76008

4 Bed
2 Bath
2276 sft

556 Inwood St, Benbrook, TX, 76126

Nearby investment properties with comparable prices

5 Bed
3 Bath
2728 sft

9325 Wildcat Rdg, Godley, TX, 76044

4 Bed
3 Bath
2579 sft

8145 Hodan Ct, Fort Worth, TX, 76126

4 Bed
3 Bath
2437 sft

8505 Stallion Dr, Godley, TX, 76044

3 Bed
2 Bath
1950 sft

10456 Terrapin Rd, Fort Worth, TX, 76126

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 6455 Waverly Way, Fort Worth, TX, 76116 priced at $529,875 pairs $3,295/mo rent with after a $2,593/mo payment. Total monthly income equals $3,295/mo. Return on cash invested is 16.81% in year one, and rental yield stands at 7.46% on a $529,875 basis. Equity gained on principal adds $3,419/yr, and 5% annual appreciation accumulates to $146,395 by year five. Five-year ROI measures 87.4% and total cumulative return in cash reaches $152,367. For financing, Ziffy Mortgage’s DSCR program evaluates $3,295/mo property income against a $2,593/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1961

0.28 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to 6455 Waverly Way, a charming and versatile duplex nestled in the heart of Fort Worth, Texas. This property, spanning an impressive 3,049 square feet, offers a unique blend of comfort and functionality across two units, making it an ideal choice for homeowners and investors alike. Step inside to discover the thoughtfully designed lower unit, featuring two spacious bedrooms and two modern bathrooms. The open living room invites relaxation, while the formal dining room sets the stage for memorable gatherings. The updated kitchen is a chef's delight, seamlessly blending style and practicality. Upstairs, the second unit mirrors the elegance of the first, offering two additional bedrooms, a full bathroom, and a generously sized living area. A full kitchen and private laundry facilities complete this unit, ensuring convenience for occupants. Situated on a 12,022 square foot lot, the property boasts ample outdoor space perfect for entertainment or quiet reflection. Enjoy the luxury of two covered parking spots beneath the carport and a two-car garage, providing ease and security for vehicles. Whether you're seeking a comfortable residence or a promising investment, 6455 Waverly Way delivers on all fronts, offering both a desirable living environment and lucrative rental opportunities.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.

Housing Distribution

Housing Statistics

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