10032 Lakeside DrFort WorthTX76179
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 10032 Lakeside Dr, Fort Worth, TX, 76179 uses $180,950 cash to close to unlock $12,658/yr annual cash flow and $1,055/mo monthly cash flow. Total monthly income runs $4,966/mo, and a $2,692/mo payment keeps the spread at $1,055/mo. Purchase price stands at $550,000, and rental yield measures 10.83% with $4,966/mo rent. Return on cash invested shows 27.06% in year one, and 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 142.35% and total cumulative return in cash records $257,590. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,966/mo property income covering a $2,692/mo payment rather than investor’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Seth Sherrod • Our Country Homes
Mls Name: Our Country Homes
Mls Provider:
Mls ID: #N/A