2124 Leonard Ranch RdFort WorthTX76134
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 2124 Leonard Ranch Rd, Fort Worth, TX, 76134 earns $335/mo cash flow from $2,849/mo rent with a $1,713/mo payment. Total monthly income totals $2,849/mo, and annual cash flow totals $4,022/yr on $116,025 capital. ROI tracks 23.38% on current figures, and rental yield reads 9.77% at a $350,000 purchase. Equity gained on principal adds $2,258/yr, and 5% annual appreciation supports $96,699 over five years. Five-year ROI reaches 122.77% and total cumulative return in cash sums $142,442. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,849/mo property income instead of your personal income.
Single Family
Built in 2016
0.27 Acres lot
$N/A/sqft
$300 annually HOA
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 |
Housing Distribution
Address Breakdown
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dan Wood • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20963543
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.