520 Kelley CtFort WorthTX76120
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 520 Kelley Ct, Fort Worth, TX, 76120 at $330,000 posts ROI 20.52% with $56/mo cash flow from $2,402/mo rent. Total monthly income equals $2,402/mo, and annual cash flow records $666/yr on $109,395 to close. Return on cash invested measures 20.52% and rental yield reads 8.73% at the current $330,000. Equity gained on principal adds $2,129/yr, and 5% annual appreciation supports $91,173 by year five. Five-year ROI prints 107.32% and total cumulative return in cash totals $117,407.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,402/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1991
6,141 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Housing Distribution
Address Breakdown
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anh Trang • Avignon Realty
Mls Name: NTREIS
Mls ID: #21117671