4028 Irish Setter DrFort WorthTX76123
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 4028 Irish Setter Dr, Fort Worth, TX, 76123 earns $396/mo cash flow from $2,733/mo rent with a $1,591/mo payment. Total monthly income totals $2,733/mo, and annual cash flow totals $4,747/yr on $107,738 capital. ROI tracks 24.32% on current figures, and rental yield reads 10.09% at a $325,000 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,792 over five years. Five-year ROI reaches 127.8% and total cumulative return in cash sums $137,689. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,733/mo property income instead of your personal income.
Single Family
Built in 2005
6,054 sqft lot
$N/A/sqft
$78 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rebekah Gilbert • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20833985
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.