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 7748 Kelly Lynn Ln, Watauga, TX, 76148 offers $2,574/mo rent that, after a $1,578/mo payment, leaves $198/mo cash flow. Total monthly income is $2,574/mo, and annual cash flow is $2,370/yr on $106,909 cash. Return on cash invested measures 22.13% in year one, and rental yield stands at 9.58% at a $322,500 entry. Equity gained on principal adds $2,081/yr while 5% annual appreciation compounds into $89,101 by year five. Five-year ROI records 116.29% and total cumulative return in cash reaches $124,328. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,574/mo property income versus a $1,578/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
6,011 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 |
|---|---|---|
| 2025-02-07 | Price change | $322,500 |
| 2025-01-15 | Price change | $319,500 |
| 2024-11-13 | Price change | $324,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6356.36 | -1.39% | $297,349 | -0.41% |
| 2023-02-13 | $6445.86 | 12.86% | $298,576 | 26.60% |
| 2022-02-13 | $5711.29 | -4.54% | $235,838 | -1.14% |
Listed by: Dustin Tabbert • PMI Premier
Mls Name: NTREIS
Mls ID: #20766505
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.
