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 7413 Rhonda Ct, Watauga, TX, 76148 uses $99,119 cash to close to unlock $4,357/yr annual cash flow and $363/mo monthly cash flow. Total monthly income runs $2,668/mo, and a $1,463/mo payment keeps the spread at $363/mo. Purchase price stands at $299,000, and rental yield measures 10.71% with $2,668/mo rent. Return on cash invested shows 24.3% in year one, and 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 128.45% and total cumulative return in cash records $127,318. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,668/mo property income covering a $1,463/mo payment rather than investor’s personal income.
Single Family
Built in 1978
0.29 Acres 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 |
|---|---|---|
| 2025-08-16 | Listed for sale | $299,000 |
| 2023-05-15 | Sold | N/A |
| 2023-04-22 | Pending sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-16 | $7112.01 | 2.87% | $332,698 | 3.89% |
| 2023-08-16 | $6913.70 | 8.34% | $320,246 | 21.52% |
| 2022-08-16 | $6381.73 | 83.12% | $263,523 | 37.35% |
Listed by: Carina Smith • Bray Real Estate-Ft Worth
Mls Name: NTREIS
Mls ID: #21027277
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.
