5404 Buggs PlFort WorthTX76126
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 5404 Buggs Pl, Fort Worth, TX, 76126 with 5% annual appreciation on a $454,900 basis while $3,934/mo rent supports operations. Total monthly income totals $3,934/mo and a $2,227/mo payment preserves $699/mo for cash returns. Annual cash flow comes to $8,384/yr on $150,799 deployed, and return on cash invested reaches 25.47% in year one. Equity gained on principal adds $2,935/yr, and five-year appreciation sums $125,680 alongside rental yield of 10.38%. Five-year ROI measures 133.87% and total cumulative return in cash totals $201,872.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,934/mo property income versus a $2,227/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Housing Distribution
Address Breakdown
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dean Valenzuela • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20792699
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.