5521 Willamette DrFort WorthTX76119
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 5521 Willamette Dr, Fort Worth, TX, 76119 with 5% annual appreciation on a $245,900 basis while $1,921/mo rent supports operations. Total monthly income totals $1,921/mo and a $1,204/mo payment preserves $172/mo for cash returns. Annual cash flow comes to $2,063/yr on $81,516 deployed, and return on cash invested reaches 22.44% in year one. Equity gained on principal adds $1,587/yr, and five-year appreciation sums $67,938 alongside rental yield of 9.37%. Five-year ROI measures 117.61% and total cumulative return in cash totals $95,875.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,921/mo property income versus a $1,204/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
3,310 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Housing Distribution
Address Breakdown
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Henok Michael • Integrity Real Estate Corporat
Mls Name: NTREIS
Mls ID: #20894596