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 8220 Meadowbrook Dr, Watauga, TX, 76148 with 5% annual appreciation on a $309,900 basis while $3,385/mo rent supports operations. Total monthly income totals $3,385/mo and a $1,517/mo payment preserves $1,181/mo for cash returns. Annual cash flow comes to $14,173/yr on $102,732 deployed, and return on cash invested reaches 33.7% in year one. Equity gained on principal adds $2,000/yr, and five-year appreciation sums $85,620 alongside rental yield of 13.11%. Five-year ROI measures 178.06% and total cumulative return in cash totals $182,928.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,385/mo property income versus a $1,517/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1987
7,187 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 |
|---|---|---|
| 2024-08-14 | Listed for sale | $309,900 |
| 2024-04-25 | Listed for rent | $2,095 |
| 2024-04-15 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3710.31 | -17.16% | $277,275 | 21.83% |
| 2022-08-15 | $4479.08 | 2.72% | $227,601 | 10.22% |
| 2021-08-15 | $4360.35 | 8.59% | $206,496 | 11.99% |
Listed by: Ashley Ware • PPMG of Texas LLC
Mls Name: NTREIS
Mls ID: #20702264
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.
