1415 Meadowood Village DrFort WorthTX76120
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 1415 Meadowood Village Dr, Fort Worth, TX, 76120 generates $1,529/mo in rent and, after a $783/mo payment, leaves $391/mo in cash flow. Total monthly income is $1,529/mo, and annual cash flow is $4,696/yr on $53,037 invested. Return on cash invested sits at 28.76% in year one, and rental yield is 11.47% on a $159,990 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation builds toward $44,202 over five years. Five-year ROI reaches 151.61% and total cumulative return in cash sums $80,410. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,529/mo property income rather than buyer’s personal income.
Condo
Built in 1984
2,787 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Housing Distribution
Address Breakdown
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hudson Floyd • Fathom Realty
Mls Name: NTREIS
Mls ID: #21138365