10304 Lastrup DrFort WorthTX76177
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 10304 Lastrup Dr, Fort Worth, TX, 76177 uses $117,683 cash to close to unlock $2,352/yr annual cash flow and $196/mo monthly cash flow. Total monthly income runs $2,773/mo, and a $1,738/mo payment keeps the spread at $196/mo. Purchase price stands at $355,000, and rental yield measures 9.37% with $2,773/mo rent. Return on cash invested shows 21.91% in year one, and 5% annual appreciation builds toward $98,080 over five years. Five-year ROI reaches 115% and total cumulative return in cash records $135,336. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,773/mo property income covering a $1,738/mo payment rather than investor’s personal income.
Single Family
Built in 2017
6,098 sqft lot
$N/A/sqft
$625 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Housing Distribution
Address Breakdown
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Xu Johnson • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20751505
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.