1312 Cattle Crossing DrFort WorthTX76131
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
Rental property for sale in Fort Worth at 1312 Cattle Crossing Dr, Fort Worth, TX, 76131 priced at $396,500 pairs $4,151/mo rent with $1,331/mo cash flow after a $1,941/mo payment. Total monthly income equals $4,151/mo, and annual cash flow comes to $15,973/yr on $131,440 invested. Return on cash invested is 32.06% in year one, and rental yield stands at 12.56% on a $396,500 basis. Equity gained on principal adds $2,559/yr, and 5% annual appreciation accumulates to $109,546 by year five. Five-year ROI measures 169.24% and total cumulative return in cash reaches $222,453. For financing, Ziffy Mortgage’s DSCR program evaluates $4,151/mo property income against a $1,941/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A