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 6505 Westrock Dr, Fort Worth, TX, 76133 generates $2,322/mo in rent and, after a $1,273/mo payment, leaves $473/mo in cash flow. Total monthly income is $2,322/mo, and annual cash flow is $5,672/yr on $86,190 invested. Return on cash invested sits at 26.49% in year one, and rental yield is 10.72% on a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation builds toward $71,833 over five years. Five-year ROI reaches 139.35% and total cumulative return in cash sums $120,101. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,322/mo property income rather than buyer’s personal income.
Single Family
Built in 1969
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Listed for sale | $260,000 |
| 2020-08-03 | Sold | N/A |
| 2020-07-03 | Pending sale | $198,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4231.47 | -39.94% | $319,001 | 2.46% |
| 2023-02-13 | $7045.22 | 8.29% | $311,354 | 24.41% |
| 2022-02-13 | $6505.71 | 23.72% | $250,258 | 27.93% |
Listed by: Nancy Anderson • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20835621
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.
