4504 Buffalo Bend PlFort WorthTX76137
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 4504 Buffalo Bend Pl, Fort Worth, TX, 76137 priced at $359,900 pairs $4,697/mo rent with $1,828/mo cash flow after a $1,762/mo payment. Total monthly income equals $4,697/mo, and annual cash flow comes to $21,935/yr on $119,307 invested. Return on cash invested is 38.29% in year one, and rental yield stands at 15.66% on a $359,900 basis. Equity gained on principal adds $2,322/yr, and 5% annual appreciation accumulates to $99,434 by year five. Five-year ROI measures 203.77% and total cumulative return in cash reaches $243,110. For financing, Ziffy Mortgage’s DSCR program evaluates $4,697/mo property income against a $1,762/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2000
6,316 sqft lot
$N/A/sqft
$66 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Housing Distribution
Address Breakdown
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joseph Paneque • Entera Realty LLC
Mls Name: NTREIS
Mls ID: #20708057
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.