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 6813 Cuculu Dr, Fort Worth, TX, 76133 uses $79,560 cash to close to unlock $2,858/yr annual cash flow and $238/mo monthly cash flow. Total monthly income runs $1,958/mo, and a $1,175/mo payment keeps the spread at $238/mo. Purchase price stands at $240,000, and rental yield measures 9.79% with $1,958/mo rent. Return on cash invested shows 23.5% in year one, and 5% annual appreciation builds toward $66,308 over five years. Five-year ROI reaches 123.44% and total cumulative return in cash records $98,210. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,958/mo property income covering a $1,175/mo payment rather than investor’s personal income.
Single Family
Built in 1986
4,748 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Listed for sale | $240,000 |
| 2024-06-25 | Listing removed | $240,000 |
| 2024-05-10 | Listed for sale | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4137.55 | -19.07% | $196,005 | -5.77% |
| 2023-02-13 | $5112.72 | N/A | $208,014 | 24.90% |
| 2022-02-13 | N/A | N/A | $166,549 | 11.98% |
Listed by: Ashley Williams • Recon Realty, Inc.
Mls Name: NTREIS
Mls ID: #20842608
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.
