1021 Villa DrFort WorthTX76120
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 1021 Villa Dr, Fort Worth, TX, 76120 earns $215/mo cash flow from $3,193/mo rent with a $1,899/mo payment. Total monthly income totals $3,193/mo, and annual cash flow totals $2,581/yr on $128,622 capital. ROI tracks 21.92% on current figures, and rental yield reads 9.88% at a $388,000 purchase. Equity gained on principal adds $2,504/yr, and 5% annual appreciation supports $107,197 over five years. Five-year ROI reaches 115.58% and total cumulative return in cash sums $148,660. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,193/mo property income instead of your personal income.
Single Family
Built in 1999
10,031 sqft lot
$N/A/sqft
$1,313 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Housing Distribution
Address Breakdown
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amber Broadway • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20963879
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.