Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$285,000

For Sale - Active
6371 Stonewater Bend Trl, Fort Worth, TX 76179
3 Beds
2 Baths
1,272 Square Feet
0.00 Acres Lot
Built in 2000
For Sale - Active
Units n/a
Checked: 12 hours ago
Updated: May 11, 2025 at 03:03AM

Investment Summary


Monthly Cash Flow
-$452
Cap Rate
3.8%
Cash-on-Cash Return
-8.3%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.0%

Property Description


0.00 Acres Lot
Built in 2000
For Sale - Active
Units n/a

Charming and recently upgraded/modernized 3 Bedroom and 2 Bath 1272 sq foot house. Clean, cozy, and upgraded throughout! Large open concept kitchen and living area. Newly upgraded master bathroom with Large single vanity, upgraded shower. Privacy fence recently installed. New kitchen with custom cabinets with quartz countertops. Recently installed Lighting, Lighting and more lighting in kitchen and living area. New baseboards recently installed. Recently installed vinyl plank flooring throughout house. New water heater installed in 2021 and also in 2021 New HVAC 4 ton with new ductwork. New roof installed in 2022, also New back patio and new front patio with recently poured cement. New pergola added with commercial grade metal framing, coupled with the concrete, makes for a delightful back patio and back yard experience! Close to schools, shopping, and easy access to major roads and shopping. Come check out this cozy well kept home!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 248133829
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story, Contemporary
  • Year Built: 2000

Tax Information

  • Annual Tax: $5,800

Utilities

  • Heating: Central, Electric
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Tarrant

Listing Details


Listed by:
John Serna
eXp Realty
(888) 519-7431

Source:
San Antonio Board of REALTORS
MLS#: 1859931
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$452
Cap Rate
3.8%
Cash-on-Cash Return
-8.3%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.0%

Purchase Details

Find an Agent

Purchase price:
$285,000
Amount financed:
-$228,000
Down payment:
$57,000
Closing costs:
$8,550
Rehab costs:
$0
Initial cash invested:
$65,550
Square feet:
1,272
Cost per square foot:
$224
Monthly rent per square foot:
$1.57

Financing Details

Find a Lender

Loan amount:
$228,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,349
Property tax:
$483
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,972

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (24%)
24%-$483-$5,800
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (49%)
49%-$983-$11,800

Cash Flow


Monthly Yearly
Net operating income:
$897 $10,764
Mortgage payments:
-$1,349 -$16,188
Cash flow:
$452 $5,424