264 Cattlemans Trl, Fort Worth, TX, 76131 | $118/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

264 Cattlemans Trl, Fort Worth, TX, 76131 | $118/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1622 sft

DENTON Plan, Rosewood at Beltmill, Fort Worth, TX, 76131

3 Bed
2 Bath
1909 sft

3908 Shawnee Trl, Lake Worth, TX, 76135

3 Bed
3 Bath
2243 sft

5421 Buchanan St, Fort Worth, TX, 76114

4 Bed
3 Bath
2152 sft

15208 Supreme St, Aledo, TX, 76008

Nearby investment properties with comparable prices

3 Bed
2 Bath
1725 sft

4328 Plantation Dr, Benbrook, TX, 76116

3 Bed
2 Bath
2107 sft

3929 Bonita Springs Dr, Fort Worth, TX, 76123

4 Bed
3 Bath
2111 sft

The Wisteria Plan, Rocky Creek Crossing, Crowley, TX, 76036

4 Bed
3 Bath
2111 sft

The Wisteria Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

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 264 Cattlemans Trl, Fort Worth, TX, 76131 with 5% annual appreciation on a $337,000 basis while $2,514/mo rent supports operations. Total monthly income totals $2,514/mo and a $1,649/mo payment preserves $118/mo for cash returns. Annual cash flow comes to $1,416/yr on $111,716 deployed, and return on cash invested reaches 21.18% in year one. Equity gained on principal adds $2,175/yr, and five-year appreciation sums $93,107 alongside rental yield of 8.95%. Five-year ROI measures 110.83% and total cumulative return in cash totals $123,816.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,514/mo property income versus a $1,649/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2019

6,882 sqft lot

$N/A/sqft

No HOA

More details about the property

Location, location, location! This fantastic, well maintained, three bedroom two bath home located in the Eagle Mountain Saginaw school district near highways and shopping. Has everything one would want. A large spacious, well equipped kitchen with an oversized island adjacent to a dining area and opening into the living room all give this home an ambient and spacious feel. Some of the great amenities would be the split bedrooms, walk-in pantry, large master suite, bright, light and oversize bathroom. Totally wood fenced back yard with a partially covered patio. This property is priced to sell and will not be around long.

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