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 6716 Bison Trl, Watauga, TX, 76137 generates $3,024/mo in rent and, after a $1,909/mo payment, leaves $251/mo in cash flow. Total monthly income is $3,024/mo, and annual cash flow is $3,006/yr on $129,285 invested. Return on cash invested sits at 22.23% in year one, and rental yield is 9.3% on a $390,000 entry. Equity gained on principal adds $2,517/yr, while 5% annual appreciation builds toward $107,750 over five years. Five-year ROI reaches 116.53% and total cumulative return in cash sums $150,656. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,024/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Greg Melvin • Helen Painter Group, REALTORS
Mls Name: NTREIS
Mls ID: #21052737
