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 Watauga at 6904 Declaration St, Watauga, TX, 76148 offers $2,358/mo rent that, after a $1,292/mo payment, leaves $411/mo cash flow. Total monthly income is $2,358/mo, and annual cash flow is $4,930/yr on $87,516 cash. Return on cash invested measures 25.54% in year one, and rental yield stands at 10.72% at a $264,000 entry. Equity gained on principal adds $1,704/yr while 5% annual appreciation compounds into $72,938 by year five. Five-year ROI records 134.61% and total cumulative return in cash reaches $117,805. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,358/mo property income versus a $1,292/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1972
7,230 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76148, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,026 (100%) |
| Owner Occupied HU | 6,370 (70.6%) |
| Renter Occupied HU | 2,444 (27.1%) |
| Vacant Housing Units | 212 ( 2.3%) |
| Median Home Value | $279,490 |
| Average Home Value | $350,876 |
Residential
8,430
Single Family
8,396
Multi-Family
34
Businesses
671
Date | Event | Price |
|---|---|---|
| 2025-04-28 | Listed for sale | $264,000 |
| 2024-02-26 | Listing removed | N/A |
| 2024-02-22 | Listed for rent | $1,790 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-28 | $5221.81 | -15.48% | $232,000 | -14.59% |
| 2023-04-28 | $6178.03 | 14.72% | $271,625 | 22.49% |
| 2022-04-28 | $5385.50 | 16.98% | $221,753 | 20.52% |
Listed by: Billie Peters • WM Realty Tx LLC
Mls Name: NTREIS
Mls ID: #20916443
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.
