3057 Peyton Brook Dr, Fort Worth, TX, 76137 | $627/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

3057 Peyton Brook Dr, Fort Worth, TX, 76137 | $627/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2853 sft

310 Nursery Ln, Fort Worth, TX, 76114

3 Bed
2 Bath
1344 sft

835 Ronald St, White Settlement, TX, 76108

3 Bed
1 Bath
1308 sft

907 Hallum St, River Oaks, TX, 76114

3 Bed
1 Bath
1107 sft

5845 Pollard Dr, Westworth Village, TX, 76114

Nearby investment properties with comparable prices

4 Bed
2 Bath
2128 sft

6116 Big Wood Ct, Fort Worth, TX, 76135

2 Bed
2 Bath
991 sft

9900 Long Rifle Dr, Fort Worth, TX, 76108

3 Bed
2 Bath
1360 sft

8917 Wilbur St, White Settlement, TX, 76108

2 Bed
2 Bath
1144 sft

2120 NW 23rd St, Fort Worth, TX, 76164

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

Rental property for sale in Fort Worth at 3057 Peyton Brook Dr, Fort Worth, TX, 76137 priced at $230,000 pairs $2,263/mo rent with $627/mo cash flow after a $1,126/mo payment. Total monthly income equals $2,263/mo, and annual cash flow comes to $7,526/yr on $76,245 invested. Return on cash invested is 29.78% in year one, and rental yield stands at 11.81% on a $230,000 basis. Equity gained on principal adds $1,484/yr, and 5% annual appreciation accumulates to $63,545 by year five. Five-year ROI measures 157.03% and total cumulative return in cash reaches $119,731. For financing, Ziffy Mortgage’s DSCR program evaluates $2,263/mo property income against a $1,126/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2008

2,178 sqft lot

$N/A/sqft

No HOA

More details about the property

This well-maintained, one-owner home offers the perfect blend of comfort, convenience, and low-maintenance living. Ideally situated in a desirable location, it provides easy access to the community pool and open green space. Two large bedrooms, open concept living area, high ceilings, updated kitchen, updated flooring, guest half bath downstairs, oversized and rear entrance garage are just the start of this beautiful Town Home. With a bright, welcoming atmosphere and a thoughtfully designed layout perfect for everyday living. Located in highly sought-after Keller ISD, this home provides easy access to top-rated schools, shopping, dining, and parkseverything you need just minutes away! Maintenance-free exteriorHOA covers building exterior, lawn care, and surrounding grounds. This helps with insurance costs.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	23,589 (100%)
Owner Occupied HU	12,881 (54.6%)
Renter Occupied HU	9,566 (40.6%)
Vacant Housing Units	1,142 ( 4.8%)
Median Home Value	$329,314
Average Home Value	$353,880