537 Running Water TrlFort WorthTX76131
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 537 Running Water Trl, Fort Worth, TX, 76131 with 5% annual appreciation on a $345,000 basis while $2,881/mo rent supports operations. Total monthly income totals $2,881/mo and a $1,689/mo payment preserves $427/mo for cash returns. Annual cash flow comes to $5,127/yr on $114,368 deployed, and return on cash invested reaches 24.39% in year one. Equity gained on principal adds $2,226/yr, and five-year appreciation sums $95,317 alongside rental yield of 10.02%. Five-year ROI measures 128.12% and total cumulative return in cash totals $146,524.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,881/mo property income versus a $1,689/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2016
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jume Phelps • VJP Realty, LLC
Mls Name: NTREIS
Mls ID: #21102003