4209 Capilla StFort 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 4209 Capilla St, Fort Worth, TX, 76133 listed at $479,500 pairs $3,534/mo rent with a $2,347/mo payment to leave $124/mo cash flow. Total monthly income runs $3,534/mo, and annual cash flow reaches $1,489/yr on $158,954 cash to close. Return on cash invested measures 20.85% in year one, and rental yield registers 8.84% at a $479,500 basis. Equity gained on principal adds $3,094/yr, and annual property appreciation at 5% supports $132,477 by year five. Five-year ROI tracks 109.1% and total cumulative return in cash totals $173,416. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,534/mo property income relative to a $2,347/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1983
0.26 Acres 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: Darla Gray • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20772099
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.