3558 Stadium DrFort 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 3558 Stadium Dr, Fort Worth, TX, 76109 offers a 8.68% rental yield on a $524,500 purchase with $3,796/mo rent. Total monthly income registers $3,796/mo, and a $2,567/mo payment leaves $66/mo available for distribution. Annual cash flow reaches $796/yr on $172,561 to close, and return on cash invested stands at 20.52% in year one. Equity gained on principal adds $3,385/yr while 5% annual appreciation supports $144,910 over five years. Portfolio math shows five-year ROI at 107.33% and total cumulative return in cash at $185,204. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,796/mo property income against a $2,567/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1939
7,927 sqft lot
$N/A/sqft
No 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: Mary Monkhouse • Compass RE Texas, LLC.
Mls Name: NTREIS
Mls ID: #21153345