1840 Wild Willow Trl, Fort Worth, TX, 76134 | $481/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

1840 Wild Willow Trl, Fort Worth, TX, 76134 | $481/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2344 sft

9703 Rosalie Ct, Granbury, TX, 76049

4 Bed
4 Bath
2830 sft

202 S Pendell Ave, Cleburne, TX, 76033

4 Bed
2 Bath
1729 sft

Glendale Plan, Cresson Estates, Cresson, TX, 76035

3 Bed
2 Bath
1512 sft

3604 County Road 913, Joshua, TX, 76058

Nearby investment properties with comparable prices

3 Bed
2 Bath
1660 sft

806 Chase Ave, Cleburne, TX, 76031

3 Bed
2 Bath
1218 sft

216 Eller Ave, Crowley, TX, 76036

3 Bed
2 Bath
1302 sft

1129 Ledgestone Dr, Keene, TX, 76059

3 Bed
2 Bath
1302 sft

Beckman Plan, Ashton Homeplace, Keene, TX, 76059

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 1840 Wild Willow Trl, Fort Worth, TX, 76134 uses $77,074 cash to close to unlock $5,767/yr annual cash flow and $481/mo monthly cash flow. Total monthly income runs $2,134/mo, and a $1,138/mo payment keeps the spread at $481/mo. Purchase price stands at $232,500, and rental yield measures 11.01% with $2,134/mo rent. Return on cash invested shows 27.39% in year one, and 5% annual appreciation builds toward $64,235 over five years. Five-year ROI reaches 144.2% and total cumulative return in cash records $111,144. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,134/mo property income covering a $1,138/mo payment rather than investor’s personal income.

Single Family

Built in 1988

6,534 sqft lot

$N/A/sqft

No HOA

More details about the property

Step into this beautiful corner lot home, with an open and inviting layout. Visitors are welcomed into an expansive living room under a towering ceiling, with lots of natural light and a cozy wood-burning fireplace. The kitchen features abundant storage and generous counter space as well as a sunlit breakfast area. The split primary bedroom is spacious, with a vaulted ceiling and a lovely en suite offering a double vanity, an oversized tub, and a separate glass & tile shower. Out back, enjoy a large patio, tall privacy fencing, and ample space to relax and entertain. Easy access to I35W and I20. Minutes from shopping and Benbrook Lake with boating, fishing, camping, and more. This is a must see, come take a look!!!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,373 (100%)
Owner Occupied HU	5,934 (63.3%)
Renter Occupied HU	3,001 (32.0%)
Vacant Housing Units	438 ( 4.7%)
Median Home Value	$300,726
Average Home Value	$318,461