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 6555 Appian Way, Fort Worth, TX, 76135 priced at $370,000 pairs $2,417/mo rent with after a $1,811/mo payment. Total monthly income equals $2,417/mo. Return on cash invested is 17.81% in year one, and rental yield stands at 7.84% on a $370,000 basis. Equity gained on principal adds $2,388/yr, and 5% annual appreciation accumulates to $102,224 by year five. Five-year ROI measures 92.82% and total cumulative return in cash reaches $113,849. For financing, Ziffy Mortgage’s DSCR program evaluates $2,417/mo property income against a $1,811/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1974
1.75 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-10-01 | Price change | $370,000 |
| 2024-09-30 | Listed for sale | $378,000 |
| 2024-09-20 | Listing removed | $378,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3347.88 | 440.41% | $202,351 | -4.02% |
| 2023-12-27 | $619.51 | N/A | $210,831 | 29.01% |
| 2022-12-27 | N/A | N/A | $163,416 | 10.65% |
Listed by: Laurie Morse • Worth Clark Realty
Mls Name: NTREIS
Mls ID: #20717310
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.
