12626 Bay AveFort WorthTX76115
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 12626 Bay Ave, Fort Worth, TX, 76115 earns $509/mo cash flow from $2,706/mo rent with a $1,512/mo payment. Total monthly income totals $2,706/mo, and annual cash flow totals $6,109/yr on $102,434 capital. ROI tracks 25.87% on current figures, and rental yield reads 10.51% at a $309,000 purchase. Equity gained on principal adds $1,994/yr, and 5% annual appreciation supports $85,371 over five years. Five-year ROI reaches 136.07% and total cumulative return in cash sums $139,385. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,706/mo property income instead of your personal income.
Single Family
Built in 2005
2,439 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Housing Distribution
Address Breakdown
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Enyinna Ezeife-Oshakuade • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #21074352