460 Windy Knoll RdFort WorthTX76028
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 460 Windy Knoll Rd, Fort Worth, TX, 76028 uses $147,518 cash to close to unlock $22,089/yr annual cash flow and $1,841/mo monthly cash flow. Total monthly income runs $5,026/mo, and a $2,178/mo payment keeps the spread at $1,841/mo. Purchase price stands at $445,000, and rental yield measures 13.55% with $5,026/mo rent. Return on cash invested shows 34.88% in year one, and 5% annual appreciation builds toward $122,945 over five years. Five-year ROI reaches 184.4% and total cumulative return in cash records $272,024. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,026/mo property income covering a $2,178/mo payment rather than investor’s personal income.
Single Family
Built in 2020
6,490 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76028, Burleson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,370 (100%) |
| Owner Occupied HU | 21,837 (69.6%) |
| Renter Occupied HU | 8,282 (26.4%) |
| Vacant Housing Units | 1,251 ( 4.0%) |
| Median Home Value | $356,961 |
| Average Home Value | $396,432 |
Housing Distribution
Address Breakdown
Residential
31,056
Single Family
27,405
Multi-Family
3,651
Businesses
1,604
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jonathan Cook • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20686618
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.