5025 Marble Falls RdFort WorthTX76103
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 5025 Marble Falls Rd, Fort Worth, TX, 76103 priced at $444,500 pairs $4,058/mo rent with $897/mo cash flow after a $2,176/mo payment. Total monthly income equals $4,058/mo, and annual cash flow comes to $10,760/yr on $147,352 invested. Return on cash invested is 27.21% in year one, and rental yield stands at 10.96% on a $444,500 basis. Equity gained on principal adds $2,868/yr, and 5% annual appreciation accumulates to $122,807 by year five. Five-year ROI measures 143.21% and total cumulative return in cash reaches $211,027. For financing, Ziffy Mortgage’s DSCR program evaluates $4,058/mo property income against a $2,176/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1967
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Housing Distribution
Address Breakdown
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie Cook • Green Oaks Realty
Mls Name: NTREIS
Mls ID: #20719437
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.