12212 Stillglen TrlFort WorthTX76114
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 12212 Stillglen Trl, Fort Worth, TX, 76114 uses $95,804 cash to close to unlock $2,489/yr annual cash flow and $207/mo monthly cash flow. Total monthly income runs $2,263/mo, and a $1,415/mo payment keeps the spread at $207/mo. Purchase price stands at $289,000, and rental yield measures 9.4% with $2,263/mo rent. Return on cash invested shows 22.51% in year one, and 5% annual appreciation builds toward $79,845 over five years. Five-year ROI reaches 118.01% and total cumulative return in cash records $113,054. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,263/mo property income covering a $1,415/mo payment rather than investor’s personal income.
Single Family
Built in 2004
6,490 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Housing Distribution
Address Breakdown
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Josh Mills • Relo Radar
Mls Name: NTREIS
Mls ID: #21141852