2336 Cavalry 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 2336 Cavalry Dr, Fort Worth, TX, 76177 earns $80/mo cash flow from $2,416/mo rent with a $1,608/mo payment. Total monthly income totals $2,416/mo, and annual cash flow totals $958/yr on $108,898 capital. ROI tracks 20.79% on current figures, and rental yield reads 8.83% at a $328,500 purchase. Equity gained on principal adds $2,120/yr, and 5% annual appreciation supports $90,758 over five years. Five-year ROI reaches 108.77% and total cumulative return in cash sums $118,448. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,416/mo property income instead of your personal income.
Single Family
Built in 2008
5,488 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: Alex Tang • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #21029148