5621 Topwater TrlFort 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 5621 Topwater Trl, Fort Worth, TX, 76119 earns $307/mo cash flow from $2,333/mo rent with a $1,394/mo payment. Total monthly income totals $2,333/mo, and annual cash flow totals $3,690/yr on $94,444 capital. ROI tracks 23.82% on current figures, and rental yield reads 9.83% at a $284,900 purchase. Equity gained on principal adds $1,838/yr, and 5% annual appreciation supports $78,713 over five years. Five-year ROI reaches 125.03% and total cumulative return in cash sums $118,079. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,333/mo property income instead of your personal income.
Single Family
Built in 2023
3,092 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: Christie Deaton • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #21097654