5049 Cervinae RdFort WorthTX76036
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 5049 Cervinae Rd, Fort Worth, TX, 76036 priced at $371,739 converts $2,874/mo rent into $185/mo cash flow after a $1,819/mo obligation. Total monthly income equals $2,874/mo, and annual cash flow totals $2,222/yr on $123,231 invested. Return on cash invested prints 21.71% in year one, and rental yield reads 9.28% against a $371,739 entry. Equity gained on principal adds $2,399/yr, while 5% annual appreciation compiles into $102,705 by year five. Five-year ROI reaches 113.91% and total cumulative return in cash sums $140,375. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,874/mo property income covering a $1,819/mo payment, not borrower’s personal income.
Single Family
Built in 2024
5,000 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 11,502 (75.9%) |
| Renter Occupied HU | 3,242 (21.4%) |
| Vacant Housing Units | 417 ( 2.8%) |
| Median Home Value | $345,283 |
| Average Home Value | $389,819 |
Housing Distribution
Address Breakdown
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20695247
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.