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 6533 Emma Way, Watauga, TX, 76148 offers $3,534/mo rent that, after a $2,545/mo payment. Total monthly income is $3,534/mo. Return on cash invested measures 18.26% in year one, and rental yield stands at 8.16% at a $519,900 entry. Equity gained on principal adds $3,355/yr while 5% annual appreciation compounds into $143,639 by year five. Five-year ROI records 95.44% and total cumulative return in cash reaches $163,240. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,534/mo property income versus a $2,545/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
0.27 Acres lot
$N/A/sqft
$375 annually 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 |
|---|---|---|
| 2025-03-14 | Listed for sale | $519,900 |
| 2023-02-27 | Sold | N/A |
| 2023-02-06 | Pending sale | $470,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $9373.84 | 40.12% | $485,936 | 1.36% |
| 2023-03-14 | $6690.01 | -8.21% | $479,412 | 33.32% |
| 2022-03-14 | $7288.75 | 4.55% | $359,604 | 23.15% |
Listed by: Charles Van Heusen • Ready Real Estate
Mls Name: NTREIS
Mls ID: #20870475
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.
