1101 Calamian Dr, Fort Worth, TX, 76134 | $428/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

1101 Calamian Dr, Fort Worth, TX, 76134 | $428/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1260 sft

10029 Isla Ln, Fort Worth, TX, 76134

3 Bed
2 Bath
1402 sft

1913 Wurzburg Dr, Fort Worth, TX, 76134

3 Bed
2 Bath
1310 sft

7012 Trimble Dr, Fort Worth, TX, 76134

3 Bed
2 Bath
1260 sft

10012 Barasingha Dr, Fort Worth, TX, 76134

Nearby investment properties with comparable prices

3 Bed
2 Bath
1170 sft

3986 Sarasota Springs Dr, Fort Worth, TX, 76123

3 Bed
2 Bath
1474 sft

4141 Drifters Bend Dr, Crowley, TX, 76036

3 Bed
2 Bath
1474 sft

1105 Tufted Dr, Crowley, TX, 76036

3 Bed
2 Bath
1260 sft

10001 Isla Ln, Crowley, TX, 76036

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 1101 Calamian Dr, Fort Worth, TX, 76134 with 5% annual appreciation on a $252,000 basis while $2,220/mo rent supports operations. Total monthly income totals $2,220/mo and a $1,233/mo payment preserves $428/mo for cash returns. Annual cash flow comes to $5,141/yr on $83,538 deployed, and return on cash invested reaches 26.06% in year one. Equity gained on principal adds $1,626/yr, and five-year appreciation sums $69,623 alongside rental yield of 10.57%. Five-year ROI measures 137.08% and total cumulative return in cash totals $114,518.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,220/mo property income versus a $1,233/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

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