2418 Las Brisas StFort WorthTX76119
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 2418 Las Brisas St, Fort Worth, TX, 76119 with 5% annual appreciation on a $148,880 basis while $1,171/mo rent supports operations. Total monthly income totals $1,171/mo and a $729/mo payment preserves $112/mo for cash returns. Annual cash flow comes to $1,344/yr on $49,354 deployed, and return on cash invested reaches 22.63% in year one. Equity gained on principal adds $961/yr, and five-year appreciation sums $41,133 alongside rental yield of 9.44%. Five-year ROI measures 118.63% and total cumulative return in cash totals $58,550.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,171/mo property income versus a $729/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 1973
3,310 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Housing Distribution
Address Breakdown
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Haiyan Zhan • Golden Realty
Mls Name: NTREIS
Mls ID: #21034229