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 Fort Worth at 6817 Woodstock Rd, Fort Worth, TX, 76116 priced at $599,000 converts $2,214/mo rent into after a $2,932/mo obligation. Total monthly income equals $2,214/mo. Return on cash invested prints 7.6% in year one, and rental yield reads 4.44% against a $599,000 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation compiles into $165,493 by year five. Five-year ROI reaches 38.06% and total cumulative return in cash sums $74,998. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,214/mo property income covering a $2,932/mo payment, not borrower’s personal income.
Single Family
Built in 1957
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-10-10 | Price change | $599,000 |
| 2024-08-08 | Listed for sale | $625,000 |
| 2017-04-19 | Listing removed | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8805.23 | N/A | $525,000 | 19.05% |
| 2023-02-13 | N/A | N/A | $440,983 | 2.55% |
| 2022-02-13 | $10052.88 | 4.15% | $430,000 | 9.41% |
Listed by: Joseph Berkes • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20696635
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.
