10021 Pilot PlFort WorthTX76131
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 10021 Pilot Pl, Fort Worth, TX, 76131 listed at $317,900 pairs $2,514/mo rent with a $1,556/mo payment to leave $253/mo cash flow. Total monthly income runs $2,514/mo, and annual cash flow reaches $3,040/yr on $105,384 cash to close. Return on cash invested measures 22.79% in year one, and rental yield registers 9.49% at a $317,900 basis. Equity gained on principal adds $2,051/yr, and annual property appreciation at 5% supports $87,830 by year five. Five-year ROI tracks 119.54% and total cumulative return in cash totals $125,980. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,514/mo property income relative to a $1,556/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
5,998 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mona Hill • LGI Homes
Mls Name: NTREIS
Mls ID: #21083934