5565 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 5565 Willamette Dr, Fort Worth, TX, 76119 at $267,650 posts ROI 26.86% with $514/mo cash flow from $2,417/mo rent. Total monthly income equals $2,417/mo, and annual cash flow records $6,165/yr on $88,726 to close. Return on cash invested measures 26.86% and rental yield reads 10.84% at the current $267,650. Equity gained on principal adds $1,727/yr, and 5% annual appreciation supports $73,947 by year five. Five-year ROI prints 141.33% and total cumulative return in cash totals $125,395.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,417/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
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: Jason Toledo Toledo • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #21081315