11544 Wulstone RdFort WorthTX75052
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 11544 Wulstone Rd, Fort Worth, TX, 75052 uses $246,750 cash to close to unlock $8,428/yr annual cash flow and $702/mo monthly cash flow. Total monthly income runs $6,100/mo, and a $3,671/mo payment keeps the spread at $702/mo. Purchase price stands at $750,000, and rental yield measures 9.76% with $6,100/mo rent. Return on cash invested shows 23.48% in year one, and 5% annual appreciation builds toward $207,211 over five years. Five-year ROI reaches 123.27% and total cumulative return in cash records $304,170. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,100/mo property income covering a $3,671/mo payment rather than investor’s personal income.
Single Family
Built in 2025
7,200 sqft lot
$N/A/sqft
$770 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75052, Grand Prairie, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 37,311 (100%) |
| Owner Occupied HU | 20,639 (55.3%) |
| Renter Occupied HU | 14,628 (39.2%) |
| Vacant Housing Units | 2,044 ( 5.5%) |
| Median Home Value | $322,407 |
| Average Home Value | $361,514 |
Housing Distribution
Address Breakdown
Residential
35,886
Single Family
25,237
Multi-Family
10,649
Businesses
1,144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eric Stanley • American Legend Homes
Mls Name: NTREIS
Mls ID: #20922144
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.