5025 Cedarhill RdFort WorthTX76116
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 5025 Cedarhill Rd, Fort Worth, TX, 76116 earns $420/mo cash flow from $1,913/mo rent with a $1,028/mo payment. Total monthly income totals $1,913/mo, and annual cash flow totals $5,034/yr on $69,615 capital. ROI tracks 27.14% on current figures, and rental yield reads 10.93% at a $210,000 purchase. Equity gained on principal adds $1,355/yr, and 5% annual appreciation supports $58,019 over five years. Five-year ROI reaches 142.85% and total cumulative return in cash sums $99,448. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,913/mo property income instead of your personal income.
Single Family
Built in 1950
8,102 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Housing Distribution
Address Breakdown
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Thurman Schweitzer • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #21079404