4403 Bellaire Dr S #224SFort WorthTX76109
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 4403 Bellaire Dr S #224S, Fort Worth, TX, 76109 uses $99,119 cash to close to unlock $3,279/yr annual cash flow and $273/mo monthly cash flow. Total monthly income runs $2,399/mo, and a $1,463/mo payment keeps the spread at $273/mo. Purchase price stands at $299,000, and rental yield measures 9.63% with $2,399/mo rent. Return on cash invested shows 23.22% in year one, and 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 121.83% and total cumulative return in cash records $120,754. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,399/mo property income covering a $1,463/mo payment rather than investor’s personal income.
Condo
Built in 1972
3,179 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Housing Distribution
Address Breakdown
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kellie Bullinger • League Real Estate
Mls Name: NTREIS
Mls ID: #21058792