5421 Tularosa DrFort WorthTX76137
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 5421 Tularosa Dr, Fort Worth, TX, 76137 earns $315/mo cash flow from $3,444/mo rent with a $2,154/mo payment. Total monthly income totals $3,444/mo, and annual cash flow totals $3,776/yr on $145,860 capital. ROI tracks 22.5% on current figures, and rental yield reads 9.39% at a $440,000 purchase. Equity gained on principal adds $2,839/yr, and 5% annual appreciation supports $121,564 over five years. Five-year ROI reaches 117.93% and total cumulative return in cash sums $172,018. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,444/mo property income instead of your personal income.
Single Family
Built in 1993
6,298 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Housing Distribution
Address Breakdown
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda Ballard • 221 Realty Advisors
Mls Name: NTREIS
Mls ID: #21033479