164 Arrendondo Way, Fort Worth, TX, 76126 | $397/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

164 Arrendondo Way, Fort Worth, TX, 76126 | $397/mo Cash Flow | Ziffy

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3220 sft

5502 Wedgefield Rd, Granbury, TX, 76049

3 Bed
3 Bath
3349 sft

9808 Ravenswood Rd, Granbury, TX, 76049

3 Bed
3 Bath
2469 sft

5603 Wedgefield Rd, Granbury, TX, 76049

4 Bed
2 Bath
1656 sft

3115 Main St, Granbury, TX, 76049

Nearby investment properties with comparable prices

3 Bed
2 Bath
2000 sft

616 Parker Ln, Granbury, TX, 76048

3 Bed
3 Bath
2560 sft

4012 Iron Horse Trl, Granbury, TX, 76048

4 Bed
2 Bath
2344 sft

3201 Steamers Ct, Granbury, TX, 76049

3 Bed
3 Bath
2341 sft

2701 River Ridge Ct, Granbury, TX, 76048

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 164 Arrendondo Way, Fort Worth, TX, 76126 uses $157,463 cash to close to unlock $4,765/yr annual cash flow and $397/mo monthly cash flow. Total monthly income runs $3,775/mo, and a $2,325/mo payment keeps the spread at $397/mo. Purchase price stands at $475,000, and rental yield measures 9.54% with $3,775/mo rent. Return on cash invested shows 22.94% in year one, and 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 120.3% and total cumulative return in cash records $189,427. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,775/mo property income covering a $2,325/mo payment rather than investor’s personal income.

Single Family

Built in 2022

0.30 Acres lot

$N/A/sqft

No HOA

More details about the property

STUNNING HOME IN PRESTIGIOUS PYRAMID ACRES! Welcome to 164 Arrendondo Way! Discover modern luxury in this breathtaking 3-bedroom, 2.5-bathroom masterpiece that perfectly blends comfort, style, and functionality. This gorgeous new construction home features a spacious and versatile layout with three generous bedrooms plus a flexible bonus roomideal for your home office, study, creative studio, or playroom. The chef-inspired open concept design flows seamlessly from kitchen to living areas, creating the perfect space for entertaining, while the expansive front and back yards provide endless possibilities for gardening, outdoor entertaining, or simply relaxing in your own private oasis. With no HOA restrictions, you'll enjoy complete freedom to personalize your property exactly as you envision it, and your children will thrive in the acclaimed Aledo School District, renowned for both academic excellence and championship athletics. Located in a peaceful residential setting with a charming small-town feel, you'll still enjoy easy access to Fort Worth amenities and nearby entertainment options in this growing community with modern infrastructure. With a motivated seller, we're making your transition seamless by offering $5,000 toward closing costs, professional cleaning service before move-in, and a flexible timeline that works with your schedule. This is more than just a houseit's your gateway to the lifestyle you've been dreaming of, so don't miss this rare opportunity to become part of this highly sought-after location in prestigious Pyramid Acres!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,352 (100%)
Owner Occupied HU	9,457 (76.6%)
Renter Occupied HU	2,332 (18.9%)
Vacant Housing Units	563 ( 4.6%)
Median Home Value	$446,296
Average Home Value	$526,099