3821 Willomet AveFort WorthTX76133
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 3821 Willomet Ave, Fort Worth, TX, 76133 uses $87,848 cash to close to unlock $5,851/yr annual cash flow and $488/mo monthly cash flow. Total monthly income runs $2,372/mo, and a $1,297/mo payment keeps the spread at $488/mo. Purchase price stands at $265,000, and rental yield measures 10.74% with $2,372/mo rent. Return on cash invested shows 26.57% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 139.79% and total cumulative return in cash records $122,799. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,372/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Single Family
Built in 1952
9,234 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Housing Distribution
Address Breakdown
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paola Villarreal • Great Western Realty
Mls Name: NTREIS
Mls ID: #20991222