12357 Indian Creek DrFort WorthTX76179
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 12357 Indian Creek Dr, Fort Worth, TX, 76179 offers a 8.56% rental yield on a $689,990 purchase with $4,922/mo rent. Total monthly income registers $4,922/mo, and a $3,377/mo payment leaves $16/mo available for distribution. Annual cash flow reaches $186/yr on $227,007 to close, and return on cash invested stands at 20.14% in year one. Equity gained on principal adds $4,452/yr while 5% annual appreciation supports $190,632 over five years. Portfolio math shows five-year ROI at 105.28% and total cumulative return in cash at $238,997. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,922/mo property income against a $3,377/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2013
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gary Grunewald • DFW New Home Finder
Mls Name: NTREIS
Mls ID: #20992781