2509 Tehama CtFort 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 2509 Tehama Ct, Fort Worth, TX, 76177 earns $243/mo cash flow from $3,358/mo rent with a $2,144/mo payment. Total monthly income totals $3,358/mo, and annual cash flow totals $2,917/yr on $145,197 capital. ROI tracks 21.92% on current figures, and rental yield reads 9.2% at a $438,000 purchase. Equity gained on principal adds $2,826/yr, and 5% annual appreciation supports $121,011 over five years. Five-year ROI reaches 114.85% and total cumulative return in cash sums $166,758. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,358/mo property income instead of your personal income.
Single Family
Built in 2009
8,624 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: Beverly Pironti • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #21164853