13448 Austin Stone DrFort WorthTX76103
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 13448 Austin Stone Dr, Fort Worth, TX, 76103 offers a 8.55% rental yield on a $363,000 purchase with $2,585/mo rent. Total monthly income registers $2,585/mo, and a $1,777/mo payment leaves $3/mo available for distribution. Annual cash flow reaches $40/yr on $120,335 to close, and return on cash invested stands at 19.94% in year one. Equity gained on principal adds $2,342/yr while 5% annual appreciation supports $100,290 over five years. Portfolio math shows five-year ROI at 104.24% and total cumulative return in cash at $125,439. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,585/mo property income against a $1,777/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Housing Distribution
Address Breakdown
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cecili Bussey • INC Realty, LLC
Mls Name: NTREIS
Mls ID: #21152607