3045 Veranda Vista DrFort WorthTX76177
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 3045 Veranda Vista Dr, Fort Worth, TX, 76177 uses $138,666 cash to close to unlock $861/yr annual cash flow and $72/mo monthly cash flow. Total monthly income runs $3,071/mo, and a $2,047/mo payment keeps the spread at $72/mo. Purchase price stands at $418,300, and rental yield measures 8.81% with $3,071/mo rent. Return on cash invested shows 20.53% in year one, and 5% annual appreciation builds toward $115,569 over five years. Five-year ROI reaches 107.46% and total cumulative return in cash records $149,005. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,071/mo property income covering a $2,047/mo payment rather than investor’s personal income.
Single Family
Built in 2015
6,272 sqft lot
$N/A/sqft
$25 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Housing Distribution
Address Breakdown
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
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