2264 Laurel Forest DrFort WorthTX76177
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 2264 Laurel Forest Dr, Fort Worth, TX, 76177 uses $109,064 cash to close to unlock $5,817/yr annual cash flow and $485/mo monthly cash flow. Total monthly income runs $2,824/mo, and a $1,610/mo payment keeps the spread at $485/mo. Purchase price stands at $329,000, and rental yield measures 10.3% with $2,824/mo rent. Return on cash invested shows 25.24% in year one, and 5% annual appreciation builds toward $90,897 over five years. Five-year ROI reaches 132.66% and total cumulative return in cash records $144,681. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,824/mo property income covering a $1,610/mo payment rather than investor’s personal income.
Single Family
Built in 2010
6,011 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Housing Distribution
Address Breakdown
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jess Oberoi • REKonnection, LLC
Mls Name: NTREIS
Mls ID: #21134920