2618 NW 28th StFort WorthTX76106
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 2618 NW 28th St, Fort Worth, TX, 76106 uses $47,172 cash to close to unlock $6,659/yr annual cash flow and $555/mo monthly cash flow. Total monthly income runs $1,684/mo, and a $696/mo payment keeps the spread at $555/mo. Purchase price stands at $142,300, and rental yield measures 14.2% with $1,684/mo rent. Return on cash invested shows 34.03% in year one, and 5% annual appreciation builds toward $39,315 over five years. Five-year ROI reaches 180.82% and total cumulative return in cash records $85,296. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,684/mo property income covering a $696/mo payment rather than investor’s personal income.
Single Family
Built in 1947
7,361 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76106, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,830 (100%) |
| Owner Occupied HU | 5,555 (47.0%) |
| Renter Occupied HU | 5,600 (47.3%) |
| Vacant Housing Units | 675 ( 5.7%) |
| Median Home Value | $163,112 |
| Average Home Value | $181,704 |
Housing Distribution
Address Breakdown
Residential
11,131
Single Family
8,873
Multi-Family
2,258
Businesses
980
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A