14053 Callisto WayFort WorthTX76052
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 14053 Callisto Way, Fort Worth, TX, 76052 priced at $371,753 pairs $4,249/mo rent with $1,522/mo cash flow after a $1,820/mo payment. Total monthly income equals $4,249/mo, and annual cash flow comes to $18,259/yr on $123,236 invested. Return on cash invested is 34.73% in year one, and rental yield stands at 13.72% on a $371,753 basis. Equity gained on principal adds $2,399/yr, and 5% annual appreciation accumulates to $102,709 by year five. Five-year ROI measures 183.82% and total cumulative return in cash reaches $226,527. For financing, Ziffy Mortgage’s DSCR program evaluates $4,249/mo property income against a $1,820/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
8,189 sqft lot
$N/A/sqft
$250 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76052, Haslet, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,869 (100%) |
| Owner Occupied HU | 12,259 (82.4%) |
| Renter Occupied HU | 2,138 (14.4%) |
| Vacant Housing Units | 472 ( 3.2%) |
| Median Home Value | $441,156 |
| Average Home Value | $497,392 |
Housing Distribution
Address Breakdown
Residential
13,607
Single Family
13,101
Multi-Family
506
Businesses
605
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • Historymaker Homes
Mls Name: NTREIS
Mls ID: #20660888
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.