4917 Shell Ridge Dr, Fort Worth, TX, 76133 | $213/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

4917 Shell Ridge Dr, Fort Worth, TX, 76133 | $213/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

The Oleander Plan, Tesoro at Chisholm Trail Ranch

3 Bed
2 Bath
1833 sft

The Oleander Plan, Tesoro at Chisholm Trail Ranch, Crowley, TX, 76036

5 Bed
4 Bath
3557 sft

Rose III Plan, Godley Ranch, Godley, TX, 76044

4 Bed
2 Bath
1946 sft

8360 Whippoorwill Dr, Fort Worth, TX, 76123

3 Bed
3 Bath
1888 sft

5714 San Jacinto Dr, Granbury, TX, 76048

Nearby investment properties with comparable prices

4 Bed
3 Bath
- sft

5813 Dew Plant Way, Fort Worth, TX, 76123

4 Bed
3 Bath
2614 sft

5417 Post Ridge Dr, Fort Worth, TX, 76123

3 Bed
2 Bath
1907 sft

6505 Molly Anita Dr, Burleson, TX, 76028

4 Bed
2 Bath
2395 sft

5709 Cortez Dr, Granbury, TX, 76049

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 4917 Shell Ridge Dr, Fort Worth, TX, 76133 offers a 9.23% rental yield on a $369,000 purchase with $2,837/mo rent. Total monthly income registers $2,837/mo, and a $1,806/mo payment leaves $213/mo available for distribution. Annual cash flow reaches $2,557/yr on $122,324 to close, and return on cash invested stands at 22% in year one. Equity gained on principal adds $2,381/yr while 5% annual appreciation supports $101,948 over five years. Portfolio math shows five-year ROI at 115.29% and total cumulative return in cash at $141,027. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,837/mo property income against a $1,806/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2001

7,840 sqft lot

$N/A/sqft

No HOA

More details about the property

Imagine a life of comfort and convenience in this thoughtfully designed two-story home. As you step inside, you're greeted by a versatile entry space, perfect for creating an elegant parlor or a formal dining area for special occasions. The heart of the home is an open-concept living room, anchored by a charming gas fireplace and bathed in natural light, making it an ideal space for daily life and entertaining. Another feature is the home has no carpet. The spacious first-floor primary suite offers a private sanctuary, complete with a generous walk-in closet and a soothing jet tub. Upstairs, the fun continues in a large game room, equipped with a wet bar for unforgettable game nights. Three additional spacious bedrooms and a full bath complete the second floor, providing plenty of room for family and guests. Outside, the backyard oasis is ready for summer barbecues with a built-in grilling area, promising endless outdoor enjoyment.

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