1105 Calamian Dr, Fort Worth, TX, 76134 | $334/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

1105 Calamian Dr, Fort Worth, TX, 76134 | $334/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1667 sft

10013 Isla Ln, Fort Worth, TX, 76134

4 Bed
2 Bath
1707 sft

10016 Isla Ln, Fort Worth, TX, 76134

4 Bed
2 Bath
1667 sft

10009 Barasingha Dr, Fort Worth, TX, 76134

4 Bed
2 Bath
1638 sft

1363 Yorkshire St #2, Fort Worth, TX, 76134

Nearby investment properties with comparable prices

2 Bed
2 Bath
1653 sft

Lavender Plan, Tarrytown, Crowley, TX, 76036

3 Bed
2 Bath
1810 sft

Emory II Plan, Godley Ranch, Godley, TX, 76044

Emory II Plan, Godley Ranch Sales Phase 2

3 Bed
2 Bath
1810 sft

Emory II Plan, Godley Ranch Sales Phase 2, Godley, TX, 76044

3 Bed
2 Bath
1523 sft

132 Lost Oak Dr, Cleburne, TX, 76031

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 1105 Calamian Dr, Fort Worth, TX, 76134 at $303,999 posts ROI 23.89% with $334/mo cash flow from $2,496/mo rent. Total monthly income equals $2,496/mo, and annual cash flow records $4,010/yr on $100,776 to close. Return on cash invested measures 23.89% and rental yield reads 9.85% at the current $303,999. Equity gained on principal adds $1,962/yr, and 5% annual appreciation supports $83,989 by year five. Five-year ROI prints 125.42% and total cumulative return in cash totals $126,391.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,496/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

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 three 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