239 Territory Trl BUILDING 16Fort WorthTX76120
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 239 Territory Trl BUILDING 16, Fort Worth, TX, 76120 uses $100,773 cash to close to unlock $6,374/yr annual cash flow and $531/mo monthly cash flow. Total monthly income runs $3,018/mo, and a $1,488/mo payment keeps the spread at $531/mo. Purchase price stands at $303,990, and rental yield measures 11.91% with $3,018/mo rent. Return on cash invested shows 26.23% in year one, and 5% annual appreciation builds toward $83,987 over five years. Five-year ROI reaches 139.41% and total cumulative return in cash records $140,489. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,018/mo property income covering a $1,488/mo payment rather than investor’s personal income.
Townhouse
Built in 2025
1,785 sqft lot
$N/A/sqft
$325 monthly HOA
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 |
Housing Distribution
Address Breakdown
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • Historymaker Homes
Mls Name: NTREIS
Mls ID: #21118905
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.