4321 Woodlake DrLake WorthTX76135
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 Lake Worth at 4321 Woodlake Dr, Lake Worth, TX, 76135 earns $1,121/mo cash flow from $4,570/mo rent with a $2,374/mo payment. Total monthly income totals $4,570/mo, and annual cash flow totals $13,451/yr on $160,778 capital. ROI tracks 28.28% on current figures, and rental yield reads 11.31% at a $485,000 purchase. Equity gained on principal adds $3,130/yr, and 5% annual appreciation supports $133,997 over five years. Five-year ROI reaches 148.9% and total cumulative return in cash sums $239,402. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,570/mo property income instead of your personal income.
Single Family
Built in 1960
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Housing Distribution
Address Breakdown
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Bessent • Modern Edge Real Estate
Mls Name: NTREIS
Mls ID: #21118333