1117 Prelude DrFort WorthTX76134
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 1117 Prelude Dr, Fort Worth, TX, 76134 listed at $292,000 pairs $2,189/mo rent with a $1,429/mo payment to leave $113/mo cash flow. Total monthly income runs $2,189/mo, and annual cash flow reaches $1,353/yr on $96,798 cash to close. Return on cash invested measures 21.31% in year one, and rental yield registers 9% at a $292,000 basis. Equity gained on principal adds $1,884/yr, and annual property appreciation at 5% supports $80,674 by year five. Five-year ROI tracks 111.56% and total cumulative return in cash totals $107,984. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,189/mo property income relative to a $1,429/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in N/A
N/A lot
$N/A/sqft
No 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: Shirley Lofton • CLARK, JACK RAY
Mls Name: My State MLS
Mls ID: #11604342