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 6804 Oak Crest Dr E, Fort Worth, TX, 76140 listed at $175,000 pairs $3,032/mo rent with a $857/mo payment to leave $1,743/mo cash flow. Total monthly income runs $3,032/mo, and annual cash flow reaches $20,918/yr on $58,013 cash to close. Return on cash invested measures 55.97% in year one, and rental yield registers 20.79% at a $175,000 basis. Equity gained on principal adds $1,129/yr, and annual property appreciation at 5% supports $48,349 by year five. Five-year ROI tracks 297.82% and total cumulative return in cash totals $172,771. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,032/mo property income relative to a $857/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1960
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-07-30 | Listed for sale | $175,000 |
| 2024-07-26 | Contingent | $175,000 |
| 2024-06-20 | Listed for sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3431.38 | 5.10% | $151,178 | 18.83% |
| 2022-08-14 | $3264.98 | 83.46% | $127,221 | 61.83% |
| 2021-08-14 | $1779.66 | -11.76% | $78,616 | 6.85% |
Listed by: Melissa Hobbs • Monument Realty
Mls Name: NTREIS
Mls ID: #20650584
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.
