10141 Chapel Rock DrFort WorthTX76116
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
Rental property for sale in Fort Worth at 10141 Chapel Rock Dr, Fort Worth, TX, 76116 generates $2,702/mo in rent and, after a $1,463/mo payment, leaves $576/mo in cash flow. Total monthly income is $2,702/mo, and annual cash flow is $6,915/yr on $99,119 invested. Return on cash invested sits at 26.89% in year one, and rental yield is 10.84% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 141.5% and total cumulative return in cash sums $140,254. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,702/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Housing Distribution
Address Breakdown
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Rosal • Rosal Realty Experts
Mls Name: NTREIS
Mls ID: #21088215