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 Watauga at 7113 Echo Hill Dr, Watauga, TX, 76148 at $465,000 posts ROI 34.36% with $1,857/mo cash flow from $5,230/mo rent. Total monthly income equals $5,230/mo, and annual cash flow records $22,279/yr on $154,148 to close. Return on cash invested measures 34.36% and rental yield reads 13.5% at the current $465,000. Equity gained on principal adds $3,001/yr, and 5% annual appreciation supports $128,471 by year five. Five-year ROI prints 181.76% and total cumulative return in cash totals $280,175.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $5,230/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2024
5,227 sqft lot
$N/A/sqft
$800 annually 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 |
|---|---|---|
| 2024-07-17 | Price change | $465,000 |
| 2024-04-19 | Price change | $489,000 |
| 2024-03-15 | Listed for sale | $504,859 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $755.62 | 524.02% | $35,000 | 600.00% |
| 2022-08-14 | $121.09 | -3.44% | $5,000 | N/A |
| 2021-08-14 | $125.40 | N/A | $5,000 | N/A |
Listed by: Teri Walter • Key Trek-CC
Mls Name: NTREIS
Mls ID: #20570890
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.
