4733 Cinnamon Hill 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 4733 Cinnamon Hill Dr, Fort Worth, TX, 76133 offers a 9.02% rental yield on a $328,500 purchase with $2,468/mo rent. Total monthly income registers $2,468/mo, and a $1,608/mo payment leaves $132/mo available for distribution. Annual cash flow reaches $1,582/yr on $108,898 to close, and return on cash invested stands at 21.36% in year one. Equity gained on principal adds $2,120/yr while 5% annual appreciation supports $90,758 over five years. Portfolio math shows five-year ROI at 111.83% and total cumulative return in cash at $121,784. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,468/mo property income against a $1,608/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1977
6,141 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: James Like • Rev Real Estate
Mls Name: NTREIS
Mls ID: #21024906