5536 Westcrest DrFort WorthTX76134
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 5536 Westcrest Dr, Fort Worth, TX, 76134 earns $516/mo cash flow from $2,059/mo rent with a $1,062/mo payment. Total monthly income totals $2,059/mo, and annual cash flow totals $6,192/yr on $71,936 capital. ROI tracks 28.52% on current figures, and rental yield reads 11.39% at a $217,000 purchase. Equity gained on principal adds $1,400/yr, and 5% annual appreciation supports $59,953 over five years. Five-year ROI reaches 150.21% and total cumulative return in cash sums $108,053. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,059/mo property income instead of your personal income.
Single Family
Built in 1959
7,797 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Housing Distribution
Address Breakdown
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrew Holland • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #20988615