2512 Calico Rock Dr, Fort Worth, TX, 76131 | $677/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2512 Calico Rock Dr, Fort Worth, TX, 76131 | $677/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2745 sft

4536 Benham Dr, Crowley, TX, 76036

4 Bed
3 Bath
2451 sft

4640 Summer Oaks Ln, Fort Worth, TX, 76123

3 Bed
2 Bath
2006 sft

9633 Rosina Trl, Fort Worth, TX, 76126

5 Bed
3 Bath
2501 sft

Driftwood Plan, Vista West, Fort Worth, TX, 76108

Nearby investment properties with comparable prices

2 Bed
1 Bath
2218 sft

4301 Logans Ln, Fort Worth, TX, 76135

4 Bed
2 Bath
1951 sft

3116 N Pecan St, Fort Worth, TX, 76106

4 Bed
2 Bath
2220 sft

504 Antswood Dr, Fort Worth, TX, 76108

4 Bed
3 Bath
2140 sft

9101 Oels St, White Settlement, TX, 76108

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 2512 Calico Rock Dr, Fort Worth, TX, 76131 listed at $395,000 pairs $3,486/mo rent with a $1,933/mo payment to leave $677/mo cash flow. Total monthly income runs $3,486/mo, and annual cash flow reaches $8,129/yr on $130,943 cash to close. Return on cash invested measures 26.12% in year one, and rental yield registers 10.59% at a $395,000 basis. Equity gained on principal adds $2,549/yr, and annual property appreciation at 5% supports $109,131 by year five. Five-year ROI tracks 137.35% and total cumulative return in cash totals $179,850. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,486/mo property income relative to a $1,933/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2004

7,840 sqft lot

$N/A/sqft

No HOA

More details about the property

? Spacious 4-Bedroom Retreat with Unique Charm ? This beautifully designed 2-story home offers 3,034 sq. ft. of comfortable living with thoughtful spaces for every occasion. Featuring 4 generous bedrooms and 2.5 baths, its the perfect blend of function and style. Inside, youll enjoy three versatile living areas and two dining spaces, ideal for entertaining guests or creating cozy family moments. Upstairs, a flexible bonus room awaitsperfect for a game room, media space, or second family room. The heart of the home is the open-concept kitchen, complete with granite countertops and seamless flow into the family room and dining area, making it the true gathering place. Your private master suite is a sanctuary, boasting a rare two-sided fireplace that adds warmth and elegance to both the bedroom and spa-like bath. Step outside to a large backyard oasis, featuring a covered patio and plenty of room for cookouts, play, and outdoor fun. This home is more than just a place to liveits a space to grow, gather, and create unforgettable memories. Situated on a 7,840 sq ft corner lot with mature, towering trees, this home offers both privacy and curb appeal. Don't miss the opportunity to make this beautiful house your new home!

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