2509 Wayside AveFort WorthTX76110
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
Rental property for sale in Fort Worth at 2509 Wayside Ave, Fort Worth, TX, 76110 generates $2,364/mo in rent and, after a $1,564/mo payment, leaves $92/mo in cash flow. Total monthly income is $2,364/mo, and annual cash flow is $1,101/yr on $105,914 invested. Return on cash invested sits at 20.95% in year one, and rental yield is 8.88% on a $319,500 entry. Equity gained on principal adds $2,062/yr, while 5% annual appreciation builds toward $88,272 over five years. Five-year ROI reaches 109.63% and total cumulative return in cash sums $116,114. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,364/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Housing Distribution
Address Breakdown
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tony Panian Jr. • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #21144430