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 Wayfarer Trl, Fort Worth, TX, 76137 listed at $280,000 pairs $2,420/mo rent with a $1,370/mo payment to leave $429/mo cash flow. Total monthly income runs $2,420/mo, and annual cash flow reaches $5,152/yr on $92,820 cash to close. Return on cash invested measures 25.46% in year one, and rental yield registers 10.37% at a $280,000 basis. Equity gained on principal adds $1,807/yr, and annual property appreciation at 5% supports $77,359 by year five. Five-year ROI tracks 133.84% and total cumulative return in cash totals $124,233. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,420/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1986
6,708 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 |
|---|---|---|
| 2025-04-12 | Listed for sale | $280,000 |
| 2025-04-11 | Contingent | $280,000 |
| 2025-04-05 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $2496.20 | -17.77% | $258,239 | -9.00% |
| 2023-04-17 | $3035.50 | -20.29% | $283,768 | 25.61% |
| 2022-04-17 | $3808.40 | -0.03% | $225,911 | 8.26% |
Listed by: Brian Wells • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20880418
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.
