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 Fort Worth at 6732 Rockshire Dr, Fort Worth, TX, 76123 uses $180,621 cash to close to unlock $11,013/yr annual cash flow and $918/mo monthly cash flow. Total monthly income runs $4,860/mo, and a $2,687/mo payment keeps the spread at $918/mo. Purchase price stands at $549,000, and rental yield measures 10.62% with $4,860/mo rent. Return on cash invested shows 26.16% in year one, and 5% annual appreciation builds toward $151,679 over five years. Five-year ROI reaches 137.62% and total cumulative return in cash records $248,576. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,860/mo property income covering a $2,687/mo payment rather than investor’s personal income.
Single Family
Built in 2022
6,621 sqft lot
$N/A/sqft
$460 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-09-22 | Price change | $549,000 |
| 2024-09-11 | Price change | $554,900 |
| 2024-07-20 | Price change | $559,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dior Gardner • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20597831
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.
