11 Beechcreek DrEdgecliff VillageTX76134
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 Edgecliff Village at 11 Beechcreek Dr, Edgecliff Village, TX, 76134 at $389,999 posts ROI 24.03% with $445/mo cash flow from $3,268/mo rent. Total monthly income equals $3,268/mo, and annual cash flow records $5,334/yr on $129,285 to close. Return on cash invested measures 24.03% and rental yield reads 10.06% at the current $389,999. Equity gained on principal adds $2,517/yr, and 5% annual appreciation supports $107,750 by year five. Five-year ROI prints 126.35% and total cumulative return in cash totals $163,352.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,268/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2010
8,058 sqft lot
$N/A/sqft
$150 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Housing Distribution
Address Breakdown
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Juan Manuel Acosta • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #20880274
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.