10504 Desert Hawk Cir, Fort Worth, TX, 76140 | $26/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10504 Desert Hawk Cir, Fort Worth, TX, 76140 | $26/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2809 sft

12916 Torello Ct, Godley, TX, 76044

3 Bed
2 Bath
1678 sft

1106 Tiburon Trl, Cleburne, TX, 76033

4 Bed
2 Bath
1510 sft

1612 Dwelling Pl, Godley, TX, 76044

3 Bed
1 Bath
1610 sft

701 Skelly St, Crowley, TX, 76036

Nearby investment properties with comparable prices

3 Bed
2 Bath
1474 sft

4032 Drifters Bend Dr, Fort Worth, TX, 76036

4 Bed
2 Bath
1804 sft

829 Eagles Nest Dr, Cleburne, TX, 76031

3 Bed
2 Bath
1532 sft

923 McKavett Dr, Burleson, TX, 76028

3 Bed
2 Bath
1562 sft

821 Glenwick Ct, Burleson, TX, 76028

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 10504 Desert Hawk Cir, Fort Worth, TX, 76140 offers a 8.65% rental yield on a $267,249 purchase with $1,926/mo rent. Total monthly income registers $1,926/mo, and a $1,308/mo payment leaves $26/mo available for distribution. Annual cash flow reaches $307/yr on $88,593 to close, and return on cash invested stands at 20.26% in year one. Equity gained on principal adds $1,725/yr while 5% annual appreciation supports $73,836 over five years. Portfolio math shows five-year ROI at 105.91% and total cumulative return in cash at $93,829. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,926/mo property income against a $1,308/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

5,270 sqft lot

$N/A/sqft

No HOA

More details about the property

LENNAR - Eagles Crossing - Pinehollow Floorplan - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owners suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are three secondary bedrooms along the side of the home, which are comfortable spaces for household members and overnight guests. Prices, dimensions and features may vary and are subject to change. Photos are for illustrative purposes only.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,593 (100%)
Owner Occupied HU	7,775 (67.1%)
Renter Occupied HU	3,399 (29.3%)
Vacant Housing Units	419 ( 3.6%)
Median Home Value	$245,690
Average Home Value	$274,715