3981 Windhaven RdFort 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 3981 Windhaven Rd, Fort Worth, TX, 76133 offers a 10.68% rental yield on a $257,600 purchase with $2,292/mo rent. Total monthly income registers $2,292/mo, and a $1,261/mo payment leaves $460/mo available for distribution. Annual cash flow reaches $5,520/yr on $85,394 to close, and return on cash invested stands at 26.37% in year one. Equity gained on principal adds $1,662/yr while 5% annual appreciation supports $71,170 over five years. Portfolio math shows five-year ROI at 138.69% and total cumulative return in cash at $118,436. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,292/mo property income against a $1,261/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
8,232 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: Caroline Conner • All City
Mls Name: NTREIS
Mls ID: #21143148