1801 High Vista Ct, Fort Worth, TX, 76112 | $198/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

1801 High Vista Ct, Fort Worth, TX, 76112 | $198/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1546 sft

2600 W 7th St APT 2714, Fort Worth, TX, 76107

2 Bed
2 Bath
1546 sft

2600 W 7th St APT 2614, Fort Worth, TX, 76107

3 Bed
1 Bath
1045 sft

3363 Whittier St, Fort Worth, TX, 76133

3 Bed
2 Bath
1844 sft

7508 Green Links Dr, Benbrook, TX, 76126

Nearby investment properties with comparable prices

Investment Property+ 1 more

3 Bed
1 Bath
1366 sft

1624 Frederick St, Fort Worth, TX, 76107

3 Bed
3 Bath
1875 sft

4715 Collinwood Ave, Fort Worth, TX, 76107

3 Bed
2 Bath
1746 sft

6413 Dakar Rd, Fort Worth, TX, 76116

2 Bed
2 Bath
1120 sft

3232 Merida Ave, Fort Worth, TX, 76109

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

Rental property for sale in Fort Worth at 1801 High Vista Ct, Fort Worth, TX, 76112 generates $3,220/mo in rent and, after a $2,080/mo payment, leaves $198/mo in cash flow. Total monthly income is $3,220/mo, and annual cash flow is $2,375/yr on $140,888 invested. Return on cash invested sits at 21.59% in year one, and rental yield is 9.09% 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 113.08% and total cumulative return in cash sums $159,317. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,220/mo property income rather than buyer’s personal income.

Single Family

Built in 1978

5,749 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome Home! This beautiful one-of-a-kind home with a pool is situated on an oversized corner lot in the well-established and maintained Cooke's Meadow neighborhood. The home is located on the corner of a cul-de-sac with amazing curb appeal! Pride of ownership shows throughout the neighborhood. It has a ton of natural light that shines through the large windows. Fall in love with the cathedral height ceilings with wood beams in the living area and the kitchen. A stunning fireplace is the focal point of the living room with backyard views of a covered porch and pool. There is a large flex space that can be used as a 4th bedroom. game room, homeschool room, or even a library with built-in bookshelves. This home is perfect for entertaining with recently painted cabinets, new appliances, and tile flooring. The primary suite is tucked away for maximum privacy. You'll appreciate the spa-like primary ensuite and walk-in closet. It provides the perfect getaway! New flooring throughout and updated secondary bathrooms as well. Come see what all this home has to offer.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,210 (100%)
Owner Occupied HU	8,035 (44.1%)
Renter Occupied HU	8,664 (47.6%)
Vacant Housing Units	1,511 ( 8.3%)
Median Home Value	$268,312
Average Home Value	$319,616