4036 Tarpon Springs 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 4036 Tarpon Springs Dr, Fort Worth, TX, 76123 earns $717/mo cash flow from $2,800/mo rent with a $1,434/mo payment. Total monthly income totals $2,800/mo, and annual cash flow totals $8,598/yr on $97,130 capital. ROI tracks 28.76% on current figures, and rental yield reads 11.47% at a $293,000 purchase. Equity gained on principal adds $1,891/yr, and 5% annual appreciation supports $80,951 over five years. Five-year ROI reaches 151.53% and total cumulative return in cash sums $147,178. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,800/mo property income instead of your personal income.
Single Family
Built in 2025
7,840 sqft lot
$N/A/sqft
No 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: Carmen Murillo-Williams • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #21029744