428 Halwin DrFort WorthTX76131
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
Rental property for sale in Fort Worth at 428 Halwin Dr, Fort Worth, TX, 76131 priced at $529,900 converts $3,162/mo rent into after a $2,594/mo obligation. Total monthly income equals $3,162/mo. Return on cash invested prints 15.88% in year one, and rental yield reads 7.16% against a $529,900 entry. Equity gained on principal adds $3,419/yr, while 5% annual appreciation compiles into $146,402 by year five. Five-year ROI reaches 82.46% and total cumulative return in cash sums $143,759. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,162/mo property income covering a $2,594/mo payment, not borrower’s personal income.
Single Family
Built in 2021
6,011 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Basanta Giri • Ready Real Estate LLC
Mls Name: NTREIS
Mls ID: #21119823