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 6513 Collard Ct, Fort Worth, TX, 76182 generates $3,012/mo in rent and, after a $1,835/mo payment, leaves $296/mo in cash flow. Total monthly income is $3,012/mo, and annual cash flow is $3,556/yr on $124,313 invested. Return on cash invested sits at 22.77% in year one, and rental yield is 9.64% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 119.58% and total cumulative return in cash sums $148,647. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,012/mo property income rather than buyer’s personal income.
Single Family
Built in 1975
9,191 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76182, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,030 (100%) |
| Owner Occupied HU | 9,619 (80.0%) |
| Renter Occupied HU | 2,184 (18.2%) |
| Vacant Housing Units | 227 ( 1.9%) |
| Median Home Value | $418,554 |
| Average Home Value | $457,174 |
Residential
12,303
Single Family
11,545
Multi-Family
758
Businesses
985
Date | Event | Price |
|---|---|---|
| 2024-10-18 | Listed for sale | $375,000 |
| 2024-10-01 | Listing removed | $2,595 |
| 2024-09-17 | Listed for rent | $2,595 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-24 | $6817.83 | 222.87% | $310,797 | 20.59% |
| 2022-10-24 | $2111.63 | 2.16% | $257,728 | 5.44% |
| 2021-10-24 | $2066.94 | 2.00% | $244,437 | 16.41% |
Listed by: Robert Miller • OnDemand Realty
Mls Name: NTREIS
Mls ID: #20757449
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.
