2541 Open Range DrFort 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 2541 Open Range Dr, Fort Worth, TX, 76177 uses $112,379 cash to close to unlock $6,583/yr annual cash flow and $549/mo monthly cash flow. Total monthly income runs $2,959/mo, and a $1,659/mo payment keeps the spread at $549/mo. Purchase price stands at $339,000, and rental yield measures 10.47% with $2,959/mo rent. Return on cash invested shows 25.77% in year one, and 5% annual appreciation builds toward $93,659 over five years. Five-year ROI reaches 135.49% and total cumulative return in cash records $152,260. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,959/mo property income covering a $1,659/mo payment rather than investor’s personal income.
Single Family
Built in 2014
5,532 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: Sabitha Kanaparthi • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #21158308