4100 Frontera Vista Dr #GA7GDB, Fort Worth, TX, 76179 | $786/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

4100 Frontera Vista Dr #GA7GDB, Fort Worth, TX, 76179 | $786/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3077 sft

14440 Overlook Park Dr, Aledo, TX, 76008

4 Bed
3 Bath
2202 sft

Macon Plan, Highlands at Chapel Creek, Fort Worth, TX, 76108

4 Bed
4 Bath
3703 sft

7756 Bella Milano Dr, Fort Worth, TX, 76126

4 Bed
2 Bath
2461 sft

1233 Valley Ridge Dr, Weatherford, TX, 76087

Nearby investment properties with comparable prices

5 Bed
4 Bath
3647 sft

Stonehaven 2F Plan, La Frontera, Fort Worth, TX, 76179

5 Bed
4 Bath
3647 sft

Stonehaven 2F Plan, La Frontera, Fort Worth, TX, 76179

4 Bed
3 Bath
2493 sft

2493W Plan, Walsh Ranch 55', Aledo, TX, 76008

4 Bed
3 Bath
2493 sft

2493W Plan, Walsh 55', Aledo, TX, 76008

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 4100 Frontera Vista Dr #GA7GDB, Fort Worth, TX, 76179 with 5% annual appreciation on a $611,100 basis while $5,132/mo rent supports operations. Total monthly income totals $5,132/mo and a $2,991/mo payment preserves $786/mo for cash returns. Annual cash flow comes to $9,437/yr on $201,052 deployed, and return on cash invested reaches 24.75% in year one. Equity gained on principal adds $3,943/yr, and five-year appreciation sums $168,836 alongside rental yield of 10.08%. Five-year ROI measures 130.02% and total cumulative return in cash totals $261,413.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,132/mo property income versus a $2,991/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

This 5 bedroom 3 1/2 bathroom plan is designed with a study an extra large pantry, dining area, dual vanities in the master bath, spacious gourmet kitchen as well as a game and media room upstairs.. Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more! Don't forget, with every First Texas, Gallery Custom or Harwood Home you will have the flexibility to customize our plans to fit your family perfectly. ***Some features shown on layout may be optional. Consult with the Sales Counselor for community plan specific features.***

Neighborhood Data

Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	28,691 (100%)
Owner Occupied HU	22,929 (79.9%)
Renter Occupied HU	4,858 (16.9%)
Vacant Housing Units	904 ( 3.2%)
Median Home Value	$355,811
Average Home Value	$415,903