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 6804 Geyser Trl, Watauga, TX, 76137 priced at $335,000 pairs $2,904/mo rent with $330/mo cash flow after a $1,640/mo payment. Total monthly income equals $2,904/mo, and annual cash flow comes to $3,962/yr on $111,053 invested. Return on cash invested is 23.48% in year one, and rental yield stands at 10.4% on a $335,000 basis. Equity gained on principal adds $2,162/yr, and 5% annual appreciation accumulates to $92,554 by year five. Five-year ROI measures 123.97% and total cumulative return in cash reaches $137,672. For financing, Ziffy Mortgage’s DSCR program evaluates $2,904/mo property income against a $1,640/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
6,054 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 |
|---|---|---|
| 2025-02-04 | Listed for sale | $335,000 |
| 2024-12-25 | Listing removed | $325,000 |
| 2024-12-20 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7854.94 | -8.48% | $348,988 | -7.51% |
| 2023-02-13 | $8582.31 | 25.29% | $377,333 | 33.78% |
| 2022-02-13 | $6849.94 | 8.08% | $282,053 | 5.77% |
Listed by: Chris Little • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20834843
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.
