14728 Ledger Ln, Fort Worth, TX, 76052 | $572/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

14728 Ledger Ln, Fort Worth, TX, 76052 | $572/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1848 sft

14357 Andromeda Dr, Haslet, TX, 76052

5 Bed
3 Bath
2762 sft

2428 Bellatrix Dr, Haslet, TX, 76052

4 Bed
2 Bath
1813 sft

1817 Chamaeleon Dr, Haslet, TX, 76052

4 Bed
3 Bath
2876 sft

12344 Iveson Dr, Haslet, TX, 76052

Nearby investment properties with comparable prices

3 Bed
2 Bath
1819 sft

Cascade II Plan, Morningstar, Aledo, TX, 76008

4 Bed
3 Bath
2371 sft

2829 Reuter Ave, Fort Worth, TX, 76179

4 Bed
3 Bath
2685 sft

1316 San Marcus Dr, Springtown, TX, 76082

5 Bed
4 Bath
2936 sft

THE PALM Plan, Morningstar, Aledo, TX, 76008

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 14728 Ledger Ln, Fort Worth, TX, 76052 listed at $425,800 pairs $3,600/mo rent with a $2,084/mo payment to leave $572/mo cash flow. Total monthly income runs $3,600/mo, and annual cash flow reaches $6,866/yr on $141,153 cash to close. Return on cash invested measures 24.77% in year one, and rental yield registers 10.15% at a $425,800 basis. Equity gained on principal adds $2,748/yr, and annual property appreciation at 5% supports $117,641 by year five. Five-year ROI tracks 130.15% and total cumulative return in cash totals $183,712. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,600/mo property income relative to a $2,084/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Lunaria at 14728 Ledger Lane in Madero offers 2,809 sq. ft. of thoughtfully designed living space perfect for entertaining or everyday comfort. The main floor features a private bedroom and full bath, a flexible bonus room, and a gourmet kitchen with quartz countertops, a large island, built-in oven, 5-burner gas cooktop, microwave, fridge, and dishwasherall flowing into a spacious great room and covered patio. The luxurious primary suite is also on the main level, tucked away for added comfort. Upstairs, youll find three more bedrooms, a full bath, and a generous game room. A washer and dryer are included for added convenience. Backing to open greenspace with no rear neighbors, the backyard offers beautiful views and peaceful privacy. Located in Madero, where wide 50 lots, future resort-style amenities, and winding trails make it easy to love where you livewithout MUD or PID taxes. Additional Highlights Include: 12" pop up ceilings at great room, covered outdoor living, and whole house blinds. Photos are for representative purposes only. MLS#20936661

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