4505 Yellowleaf DrFort 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
Investment property for sale in Fort Worth at 4505 Yellowleaf Dr, Fort Worth, TX, 76133 earns $636/mo cash flow from $2,834/mo rent with a $1,513/mo payment. Total monthly income totals $2,834/mo, and annual cash flow totals $7,631/yr on $102,452 capital. ROI tracks 27.36% on current figures, and rental yield reads 11% at a $309,055 purchase. Equity gained on principal adds $1,994/yr, and 5% annual appreciation supports $85,386 over five years. Five-year ROI reaches 143.98% and total cumulative return in cash sums $147,515. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,834/mo property income instead of your personal income.
Single Family
Built in 1983
9,452 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: Chuck Ries • Green Oaks Realty
Mls Name: NTREIS
Mls ID: #21001743