4404 Harwen TerFort 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
Rental property for sale in Fort Worth at 4404 Harwen Ter, Fort Worth, TX, 76133 priced at $199,500 pairs $1,670/mo rent with $252/mo cash flow after a $976/mo payment. Total monthly income equals $1,670/mo, and annual cash flow comes to $3,021/yr on $66,134 invested. Return on cash invested is 24.48% in year one, and rental yield stands at 10.05% on a $199,500 basis. Equity gained on principal adds $1,287/yr, and 5% annual appreciation accumulates to $55,118 by year five. Five-year ROI measures 128.55% and total cumulative return in cash reaches $85,015. For financing, Ziffy Mortgage’s DSCR program evaluates $1,670/mo property income against a $976/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
6,708 sqft 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: Jonathan Colon • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #20740938
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.