3705 Lazy River Ranch Rd, Fort Worth, TX, 76103 | $415/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

3705 Lazy River Ranch Rd, Fort Worth, TX, 76103 | $415/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3208 sft

9837 McFarring Dr, Fort Worth, TX, 76244

5 Bed
3 Bath
3153 sft

7109 Bunk House Dr, Fort Worth, TX, 76179

3 Bed
3 Bath
2941 sft

6521 Fitzgerald St, Fort Worth, TX, 76179

4 Bed
3 Bath
2630 sft

7101 Truchas Peak Trl, Fort Worth, TX, 76131

Nearby investment properties with comparable prices

3 Bed
2 Bath
2477 sft

501 Chestnut Ln, Saginaw, TX, 76179

2 Bed
3 Bath
1288 sft

1120 Galveston Ave #4, Fort Worth, TX, 76104

3 Bed
2 Bath
1682 sft

Plan 1452 Plan, Wellington 40s, Fort Worth, TX, 76052

4 Bed
3 Bath
2521 sft

OZARK Plan, Rosewood at Beltmill, Fort Worth, TX, 76131

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 3705 Lazy River Ranch Rd, Fort Worth, TX, 76103 listed at $393,000 pairs $3,210/mo rent with a $1,924/mo payment to leave $415/mo cash flow. Total monthly income runs $3,210/mo, and annual cash flow reaches $4,978/yr on $130,280 cash to close. Return on cash invested measures 23.73% in year one, and rental yield registers 9.8% at a $393,000 basis. Equity gained on principal adds $2,536/yr, and annual property appreciation at 5% supports $108,579 by year five. Five-year ROI tracks 124.54% and total cumulative return in cash totals $162,254. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,210/mo property income relative to a $1,924/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2004

5,227 sqft lot

$N/A/sqft

No HOA

More details about the property

This is an amazing family home with room for everyone to have their own space. 2 dining areas, and office downstairs. Get ready to enjoy the fireplace this winter and decorate the hearth. Kitchen overlooks the pool, which has a security fence available if wanted. Upstairs you'll find a huge play-room and 4 bedrooms, including a very large master with both tub and shower plus an over-sized walk-in closet. All bedrooms have walk-in closets and windows have black-out window coverings to enhance sleep. Call or text to set up a showing. Showings start immediately but are subject to tenant approval. (Please see private remarks) The tenant is on month to month and will move with 30 days notice. However, if you want them to stay, they might be willing. Current rent is $2925.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,794 (100%)
Owner Occupied HU	3,055 (52.7%)
Renter Occupied HU	2,220 (38.3%)
Vacant Housing Units	519 ( 9.0%)
Median Home Value	$221,889
Average Home Value	$277,565