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 6513 Alta Vista Dr, Watauga, TX, 76148 priced at $240,000 pairs $2,317/mo rent with $439/mo cash flow after a $1,175/mo payment. Total monthly income equals $2,317/mo, and annual cash flow comes to $5,266/yr on $79,560 invested. Return on cash invested is 26.53% in year one, and rental yield stands at 11.58% on a $240,000 basis. Equity gained on principal adds $1,549/yr, and 5% annual appreciation accumulates to $66,308 by year five. Five-year ROI measures 140.49% and total cumulative return in cash reaches $111,770. For financing, Ziffy Mortgage’s DSCR program evaluates $2,317/mo property income against a $1,175/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
7,971 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $240,000 |
| 2022-01-21 | Listing removed | N/A |
| 2021-12-21 | Listed for rent | $1,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $6039.27 | 0.83% | $282,515 | 1.83% |
| 2023-04-16 | $5989.48 | 8.57% | $277,436 | 21.79% |
| 2022-04-16 | $5516.78 | 6.40% | $227,806 | 10.19% |
Listed by: Alisha Rosse • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20903486
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.
