3813 Brookdale RdFort WorthTX76116
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 3813 Brookdale Rd, Fort Worth, TX, 76116 earns $240/mo cash flow from $2,194/mo rent with a $1,345/mo payment. Total monthly income totals $2,194/mo, and annual cash flow totals $2,878/yr on $91,096 capital. ROI tracks 23.07% on current figures, and rental yield reads 9.58% at a $274,800 purchase. Equity gained on principal adds $1,773/yr, and 5% annual appreciation supports $75,922 over five years. Five-year ROI reaches 121% and total cumulative return in cash sums $110,228. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,194/mo property income instead of your personal income.
Single Family
Built in 1965
0.88 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Housing Distribution
Address Breakdown
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Renee Telford • RE/MAX Associates of Mansfield
Mls Name: NTREIS
Mls ID: #21101720