2800 Fort Worth Dr UNIT 129DentonTX76205
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 Denton at 2800 Fort Worth Dr UNIT 129, Denton, TX, 76205 earns $454/mo cash flow from $2,276/mo rent with a $600/mo payment. Total monthly income totals $2,276/mo, and annual cash flow totals $5,454/yr on $40,609 capital. ROI tracks 33.34% on current figures, and rental yield reads 22.3% at a $122,500 purchase. Equity gained on principal adds $790/yr, and 5% annual appreciation supports $33,844 over five years. Five-year ROI reaches 186.31% and total cumulative return in cash sums $75,660. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,276/mo property income instead of your personal income.
Manufactured
Built in 2022
N/A lot
$N/A/sqft
$950 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76205, Denton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,387 (100%) |
| Owner Occupied HU | 3,048 (32.5%) |
| Renter Occupied HU | 5,615 (59.8%) |
| Vacant Housing Units | 724 ( 7.7%) |
| Median Home Value | $409,452 |
| Average Home Value | $586,065 |
Housing Distribution
Address Breakdown
Residential
7,769
Single Family
4,530
Multi-Family
3,239
Businesses
887
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Francia Santos • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20762038
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.