4541 Grainland CtFort WorthTX76179
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 4541 Grainland Ct, Fort Worth, TX, 76179 offers $2,227/mo rent that, after a $1,349/mo payment, leaves $143/mo cash flow. Total monthly income is $2,227/mo, and annual cash flow is $1,711/yr on $91,395 cash. Return on cash invested measures 21.78% in year one, and rental yield stands at 9.69% at a $275,700 entry. Equity gained on principal adds $1,779/yr while 5% annual appreciation compounds into $76,171 by year five. Five-year ROI records 114.71% and total cumulative return in cash reaches $104,835. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,227/mo property income versus a $1,349/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A