428 Sunset LnFort WorthTX76114
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 428 Sunset Ln, Fort Worth, TX, 76114 with 5% annual appreciation on a $343,900 basis while $2,467/mo rent supports operations. Total monthly income totals $2,467/mo and a $1,683/mo payment preserves $22/mo for cash returns. Annual cash flow comes to $260/yr on $114,003 deployed, and return on cash invested reaches 20.14% in year one. Equity gained on principal adds $2,219/yr, and five-year appreciation sums $95,013 alongside rental yield of 8.61%. Five-year ROI measures 105.28% and total cumulative return in cash totals $120,019.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,467/mo property income versus a $1,683/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1984
5,009 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Housing Distribution
Address Breakdown
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rose Badillo • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #21126219