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 6837 Beverly Glen Dr, Fort Worth, TX, 76132 generates $2,555/mo in rent and, after a $1,395/mo payment, leaves $484/mo in cash flow. Total monthly income is $2,555/mo, and annual cash flow is $5,807/yr on $94,478 invested. Return on cash invested sits at 26.06% in year one, and rental yield is 10.76% on a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation builds toward $78,740 over five years. Five-year ROI reaches 137.21% and total cumulative return in cash sums $129,630. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,555/mo property income rather than buyer’s personal income.
Single Family
Built in 1999
6,316 sqft lot
$N/A/sqft
$266 semi-annually HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2025-05-24 | Listed for sale | $285,000 |
| 2018-05-30 | Sold | N/A |
| 2018-05-07 | Pending sale | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-24 | $4539.31 | 9.37% | $326,229 | 2.05% |
| 2023-05-24 | $4150.31 | -18.03% | $319,688 | 27.78% |
| 2022-05-24 | $5063.13 | 3.74% | $250,189 | 20.72% |
Listed by: Lori Fowler • Charitable Realty
Mls Name: NTREIS
Mls ID: #20947253
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.
