2201 White Buffalo WayFort WorthTX76036
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 2201 White Buffalo Way, Fort Worth, TX, 76036 offers a 10.29% rental yield on a $349,490 purchase with $2,998/mo rent. Total monthly income registers $2,998/mo, and a $1,711/mo payment leaves $512/mo available for distribution. Annual cash flow reaches $6,148/yr on $115,856 to close, and return on cash invested stands at 25.22% in year one. Equity gained on principal adds $2,255/yr while 5% annual appreciation supports $96,558 over five years. Portfolio math shows five-year ROI at 132.54% and total cumulative return in cash at $153,550. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,998/mo property income against a $1,711/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
5,532 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 11,502 (75.9%) |
| Renter Occupied HU | 3,242 (21.4%) |
| Vacant Housing Units | 417 ( 2.8%) |
| Median Home Value | $345,283 |
| Average Home Value | $389,819 |
Housing Distribution
Address Breakdown
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #21148209