5404 Royal Birkdale DrFort WorthTX76135
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 Royal Birkdale Dr, Fort Worth, TX, 76135 earns $42/mo cash flow from $2,281/mo rent with a $1,541/mo payment. Total monthly income totals $2,281/mo, and annual cash flow totals $504/yr on $104,389 capital. ROI tracks 20.39% on current figures, and rental yield reads 8.69% at a $314,900 purchase. Equity gained on principal adds $2,032/yr, and 5% annual appreciation supports $87,001 over five years. Five-year ROI reaches 106.62% and total cumulative return in cash sums $111,298. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,281/mo property income instead of your personal income.
Single Family
Built in 2000
6,926 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Housing Distribution
Address Breakdown
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Jordan • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #21171356