15829 Bent Rose WayFort 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
Investment property for sale in Fort Worth at 15829 Bent Rose Way, Fort Worth, TX, 76177 earns $1,281/mo cash flow from $4,866/mo rent with a $2,442/mo payment. Total monthly income totals $4,866/mo, and annual cash flow totals $15,367/yr on $165,385 capital. ROI tracks 29.2% on current figures, and rental yield reads 11.7% at a $498,900 purchase. Equity gained on principal adds $3,219/yr, and 5% annual appreciation supports $137,837 over five years. Five-year ROI reaches 153.98% and total cumulative return in cash sums $254,662. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,866/mo property income instead of your personal income.
Single Family
Built in 2009
8,407 sqft lot
$N/A/sqft
$450 annually 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: Benjamin Jimenez • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20658571
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.