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% |
Investment property for sale in Edgecliff Village at 6601 Lucilla Ct, Edgecliff Village, TX, 76134 earns $478/mo cash flow from $2,718/mo rent with a $1,542/mo payment. Total monthly income totals $2,718/mo, and annual cash flow totals $5,733/yr on $104,423 capital. ROI tracks 25.4% on current figures, and rental yield reads 10.35% at a $315,000 purchase. Equity gained on principal adds $2,033/yr, and 5% annual appreciation supports $87,029 over five years. Five-year ROI reaches 133.49% and total cumulative return in cash sums $139,397. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,718/mo property income instead of your personal income.
Single Family
Built in 1989
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-08-14 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-15 | $2174.79 | -36.11% | $302,204 | -0.65% |
| 2023-08-15 | $3403.83 | -1.04% | $304,166 | 13.93% |
| 2022-08-15 | $3439.62 | 2.28% | $266,977 | -0.63% |
Listed by: Tiffany Mcdonald • Focus On Homes Realty LLC
Mls Name: NTREIS
Mls ID: #21031024
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.
