2713 NW 35th 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 2713 NW 35th St, Fort Worth, TX, 76106 uses $69,615 cash to close to unlock $5,406/yr annual cash flow and $451/mo monthly cash flow. Total monthly income runs $1,944/mo, and a $1,028/mo payment keeps the spread at $451/mo. Purchase price stands at $210,000, and rental yield measures 11.11% with $1,944/mo rent. Return on cash invested shows 27.67% in year one, and 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 145.72% and total cumulative return in cash records $101,440. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,944/mo property income covering a $1,028/mo payment rather than investor’s personal income.
Single Family
Built in 1954
7,013 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: Steven Hayden • eList REO, LLC
Mls Name: NTREIS
Mls ID: #21073726