15616 Carlton Oaks DrFort WorthTX76177
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 15616 Carlton Oaks Dr, Fort Worth, TX, 76177 generates $3,492/mo in rent and, after a $2,080/mo payment, leaves $470/mo in cash flow. Total monthly income is $3,492/mo, and annual cash flow is $5,639/yr on $140,888 invested. Return on cash invested sits at 23.91% in year one, and rental yield is 9.86% on a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 125.51% and total cumulative return in cash sums $176,825. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,492/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
5,488 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Housing Distribution
Address Breakdown
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jessica Cotten • Sugar Maple Homes, LLC
Mls Name: NTREIS
Mls ID: #21129957