5317 Thornbush DrFort WorthTX76179
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 5317 Thornbush Dr, Fort Worth, TX, 76179 with 5% annual appreciation on a $380,900 basis while $3,278/mo rent supports operations. Total monthly income totals $3,278/mo and a $1,864/mo payment preserves $570/mo for cash returns. Annual cash flow comes to $6,836/yr on $126,268 deployed, and return on cash invested reaches 25.32% in year one. Equity gained on principal adds $2,458/yr, and five-year appreciation sums $105,236 alongside rental yield of 10.33%. Five-year ROI measures 133.08% and total cumulative return in cash totals $168,043.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,278/mo property income versus a $1,864/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: BHHS broker feed
Mls ID: #20905666