3575 Lone Star Cir SUITE 802, Fort Worth, TX, 76177 | $953/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

3575 Lone Star Cir SUITE 802, Fort Worth, TX, 76177 | $953/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 2 more

2 Bed
2 Bath
1740 sft

3575 Lone Star Cir SUITE 904, Fort Worth, TX, 76177

2 Bed
2 Bath
1590 sft

3575 Lone Star Cir SUITE 711, Fort Worth, TX, 76177

5 Bed
4 Bath
3269 sft

9924 Chrysalis Dr, Fort Worth, TX, 76131

3 Bed
2 Bath
1884 sft

11477 Ridgeview Cir, Fort Worth, TX, 76244

Nearby investment properties with comparable prices

3 Bed
2 Bath
1908 sft

3313 Tori Trl, Fort Worth, TX, 76244

4 Bed
2 Bath
2187 sft

1716 Bellatrix Dr, Haslet, TX, 76052

3 Bed
2 Bath
1647 sft

12510 Liberty School Rd, Azle, TX, 76020

4 Bed
3 Bath
2498 sft

15925 Sullivan Creek Dr, Haslet, TX, 76052

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

Investment property for sale in Fort Worth at 3575 Lone Star Cir SUITE 802, Fort Worth, TX, 76177 earns $953/mo cash flow from $3,798/mo rent with a $1,958/mo payment. Total monthly income totals $3,798/mo, and annual cash flow totals $11,440/yr on $132,600 capital. ROI tracks 28.54% on current figures, and rental yield reads 11.39% at a $400,000 purchase. Equity gained on principal adds $2,581/yr, and 5% annual appreciation supports $110,513 over five years. Five-year ROI reaches 150.34% and total cumulative return in cash sums $199,348. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,798/mo property income instead of your personal income.

Condo

Built in 1997

8,712 sqft lot

$N/A/sqft

No HOA

More details about the property

TEXAS MOTOR SPEEDWAY CONDO WITH 2 ENSUITE BEDROOMS, 2 BATHS*BUILT 1997*1650 SQUARE FEET* SPECTACULAR VIEW OF TURN 2*RARE STADIUM SEATING*8 GLASS PANELS*2 ROWS OF SEATING*ENJOY THE RACE FROM THE KITCHEN, LIVING & DINING ROOM*TABLES, CHAIRS, COUCHES, ETC ALL FURNISHING STAY EXCEPT PERSONAL BELONGINGS*7 STADIUM SEATS PLUS 5 CHAIRS THAT CONVEY*PANORAMIC VIEWS*MOVE RIGHT IN WITH NO HASSLE OR SHOPPING FOR FURNITURE*SAVE ON MOVING COSTS! THE KITCHEN IS EQUIPPED WITH STAINLESS APPLIANCES, BREAKFAST BAR, UNDER COUNTER LIGHTING, BUILT IN CABINETS, PANTRY, DISHWASHER, ELECTRIC GLASS SMOOTH TOP RANGE & MICROWAVE*REFRIGERATOR, WASHER & DRYER CONVEY*COZY LIVING ROOM OFFERS A WALL OF BUILT INS FOR THE TV, SPEAKERS & DISPLAY SHELVING*TVS WILL CONVEY WITH THE PROPERTY*ONE OF THE TVS OFFER A DIRECT LINE TO THE TRACK, WATCH PLAYBACKS OF ALL THE ACTION*THE BEDROOMS ARE SPACIOUS AND OFFER SITTING AREAS & WALK IN CLOSETS*THE PRIMARY BEDROOM FEATURES A WOOD ACCENT WALL*SEPARATE SHOWER IN BATH*SPLASH IN THE TEXAS SHAPED POOL, ENJOY THE CLUB HOUSE, TENNIS COURT AND RV PARKING AVAILABLE ON SITE*COMMUNITY ELEVATOR*COVERED PARKING GARAGE *2 PARKING SPOTS, NONE ASSIGNED*TAXES ARE $5223 PER YEAR*HOA IS $575 PER MONTH, COVERS WATER*ELCTRIC BILL IS PAID DIRECTLY TO THE HOA*EXTERIOR IS COVERED BY HOA, ONLY NEED INSURANCE FOR WALLS IN*NUMEROUS EVENTS HELD AT THE SPEEDWAY THROUGHOUT THE YEAR*DRAG RACES, CAR SHOWS, AIRPLANE RACES TO NAME A FEW*SEE SCHEDULE*NORTHWEST ISD*SEE 360 VIDEO & FLOOR PLAN ON NTREIS*

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