226 Wagon Spoke Way BUILDING 13, Fort Worth, TX, 76120 | $329/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

226 Wagon Spoke Way BUILDING 13, Fort Worth, TX, 76120 | $329/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1922 sft

2624 Townsend Dr, Fort Worth, TX, 76110

4 Bed
2 Bath
1796 sft

4657 Corktree Ln, Crowley, TX, 76036

3 Bed
3 Bath
2046 sft

6157 Whitman Ave, Fort Worth, TX, 76133

4 Bed
2 Bath
1512 sft

3442 Gordon Ave, Fort Worth, TX, 76110

Nearby investment properties with comparable prices

4 Bed
2 Bath
1696 sft

9416 Walnut Cove Dr, Fort Worth, TX, 76108

4 Bed
2 Bath
1696 sft

AUSTIN Plan, Highlands at Chapel Creek, Fort Worth, TX, 76108

4 Bed
3 Bath
1751 sft

413 Sussex Dr, Everman, TX, 76140

3 Bed
3 Bath
1729 sft

2432 Dahlia Dr, Fort Worth, TX, 76123

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 226 Wagon Spoke Way BUILDING 13, Fort Worth, TX, 76120 offers a 9.77% rental yield on a $319,990 purchase with $2,604/mo rent. Total monthly income registers $2,604/mo, and a $1,566/mo payment leaves $329/mo available for distribution. Annual cash flow reaches $3,944/yr on $106,077 to close, and return on cash invested stands at 23.63% in year one. Equity gained on principal adds $2,065/yr while 5% annual appreciation supports $88,407 over five years. Portfolio math shows five-year ROI at 123.99% and total cumulative return in cash at $131,520. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,604/mo property income against a $1,566/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2025

1,785 sqft lot

$N/A/sqft

No HOA

More details about the property

MLS# 20992324 - Built by HistoryMaker Homes - Nov 2025 completion! ~ Discover modern living in this stunning 3-bedroom, 3-bathroom townhouse located in the desirable Mockingbird Estates Townhomes, set to be completed by November 30, 2025. Spanning 1,686 square feet, this traditional home features an open floorplan, perfect for entertaining. The eat-in kitchen boasts granite counters and a pantry, while the spacious living area provides comfort and style. Each primary bedroom includes a walk-in closet, and the bathrooms feature a double vanity for added convenience. Enjoy central heating and cooling with zoned controls for optimal comfort. Additional highlights include cable TV availability, high-speed internet, and modern finishes of luxury vinyl plank and carpet. With a two-car garage and exterior rain gutters, this home is designed for functionality. Located within the Fort Worth ISD, this property offers an excellent educational foundation. Don't miss the opportunity to make this your new home!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,123 (100%)
Owner Occupied HU	4,007 (43.9%)
Renter Occupied HU	4,644 (50.9%)
Vacant Housing Units	472 ( 5.2%)
Median Home Value	$334,226
Average Home Value	$447,957