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 6821 Turtle Stream Dr, Fort Worth, TX, 76179 priced at $312,000 converts $2,124/mo rent into after a $1,527/mo obligation. Total monthly income equals $2,124/mo. Return on cash invested prints 18.64% in year one, and rental yield reads 8.17% against a $312,000 entry. Equity gained on principal adds $2,013/yr, while 5% annual appreciation compiles into $86,200 by year five. Five-year ROI reaches 97.31% and total cumulative return in cash sums $100,643. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,124/mo property income covering a $1,527/mo payment, not borrower’s personal income.
Single Family
Built in 2020
4,791 sqft lot
$N/A/sqft
$180 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-03-30 | Listed for sale | $312,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-31 | $4802.63 | 9.44% | $277,400 | -8.43% |
| 2023-03-31 | $4388.43 | -17.39% | $302,922 | 14.23% |
| 2022-03-31 | $5312.09 | 4.57% | $265,175 | 29.35% |
Listed by: Natalie Miller • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20873699
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.
