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 6508 Hickock Dr #7A, Fort Worth, TX, 76116 generates $1,657/mo in rent and, after a $766/mo payment, leaves $55/mo in cash flow. Total monthly income is $1,657/mo, and annual cash flow is $657/yr on $51,880 invested. Return on cash invested sits at 21.18% in year one, and rental yield is 12.71% on a $156,500 entry. Equity gained on principal adds $1,010/yr, while 5% annual appreciation builds toward $43,238 over five years. Five-year ROI reaches 114.95% and total cumulative return in cash sums $59,635. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,657/mo property income rather than buyer’s personal income.
Condo
Built in 1983
2,308 sqft lot
$N/A/sqft
$400 monthly HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| 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 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-06-10 | Listed for sale | $156,500 |
| 2024-11-27 | Listing removed | $164,999 |
| 2024-09-30 | Price change | $164,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $3670.36 | -4.34% | $163,572 | -3.54% |
| 2023-06-11 | $3837.03 | 24.01% | $169,572 | 42.47% |
| 2022-06-11 | $3094.23 | 10.48% | $119,027 | 14.24% |
Listed by: Liza Aguirre • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20958455
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.
