217 Kirwin DrFort WorthTX76131
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 217 Kirwin Dr, Fort Worth, TX, 76131 at $390,000 posts ROI 21.81% with $205/mo cash flow from $3,046/mo rent. Total monthly income equals $3,046/mo, and annual cash flow records $2,463/yr on $129,285 to close. Return on cash invested measures 21.81% and rental yield reads 9.37% at the current $390,000. Equity gained on principal adds $2,517/yr, and 5% annual appreciation supports $107,750 by year five. Five-year ROI prints 114.52% and total cumulative return in cash totals $148,052.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,046/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2020
6,011 sqft lot
$N/A/sqft
$807 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brandon Shearin • Southern Hills Realty
Mls Name: NTREIS
Mls ID: #20895906
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.