1428 Cloverdale DrFort WorthTX76134
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 1428 Cloverdale Dr, Fort Worth, TX, 76134 generates $1,421/mo in rent and, after a $880/mo payment, leaves $142/mo in cash flow. Total monthly income is $1,421/mo, and annual cash flow is $1,709/yr on $59,609 invested. Return on cash invested sits at 22.78% in year one, and rental yield is 9.48% on a $179,817 entry. Equity gained on principal adds $1,160/yr, while 5% annual appreciation builds toward $49,680 over five years. Five-year ROI reaches 119.47% and total cumulative return in cash sums $71,215. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,421/mo property income rather than buyer’s personal income.
Single Family
Built in 1957
8,799 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Housing Distribution
Address Breakdown
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dave Pannell • Cities
Mls Name: NTREIS
Mls ID: #21004728