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 6637 Old Whitley Rd, Watauga, TX, 76148 priced at $325,000 pairs $2,358/mo rent with $47/mo cash flow after a $1,591/mo payment. Total monthly income equals $2,358/mo, and annual cash flow comes to $559/yr on $107,738 invested. Return on cash invested is 20.43% in year one, and rental yield stands at 8.71% on a $325,000 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,792 by year five. Five-year ROI measures 106.85% and total cumulative return in cash reaches $115,117. For financing, Ziffy Mortgage’s DSCR program evaluates $2,358/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1987
8,102 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 |
|---|---|---|
| 2024-08-24 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1830.73 | -2.48% | $276,517 | 12.72% |
| 2022-08-30 | $1877.26 | 2.14% | $245,306 | 22.06% |
| 2021-08-30 | $1837.90 | 1.99% | $200,966 | 5.91% |
Listed by: Rob Hibbard • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20709706
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.
