2469 McAdoo LnFort WorthTX76131
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 2469 McAdoo Ln, Fort Worth, TX, 76131 earns $523/mo cash flow from $2,015/mo rent with a $1,027/mo payment. Total monthly income totals $2,015/mo, and annual cash flow totals $6,273/yr on $69,582 capital. ROI tracks 28.92% on current figures, and rental yield reads 11.52% at a $209,900 purchase. Equity gained on principal adds $1,354/yr, and 5% annual appreciation supports $57,992 over five years. Five-year ROI reaches 152.41% and total cumulative return in cash sums $106,052. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,015/mo property income instead of your personal income.
Single Family
Built in 1982
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Crumpler • Crumpler Group
Mls Name: NTREIS
Mls ID: #21061108