2877 Manorwood TrlFort WorthTX76109
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 2877 Manorwood Trl, Fort Worth, TX, 76109 uses $461,700 cash to close to unlock $12,699/yr annual cash flow and $1,058/mo monthly cash flow. Total monthly income runs $11,342/mo, and a $6,975/mo payment keeps the spread at $1,058/mo. Purchase price stands at $1,425,000, and rental yield measures 9.55% with $11,342/mo rent. Return on cash invested shows 23.12% in year one, and 5% annual appreciation builds toward $393,701 over five years. Five-year ROI reaches 121.35% and total cumulative return in cash records $560,264. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $11,342/mo property income covering a $6,975/mo payment rather than investor’s personal income.
Single Family
Built in 1998
0.27 Acres lot
$N/A/sqft
$1,800 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Housing Distribution
Address Breakdown
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ted Olsen • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20732684
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.