5708 Table Rock DrFort WorthTX76131
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 5708 Table Rock Dr, Fort Worth, TX, 76131 uses $119,506 cash to close to unlock $2,892/yr annual cash flow and $241/mo monthly cash flow. Total monthly income runs $3,121/mo, and a $1,764/mo payment keeps the spread at $241/mo. Purchase price stands at $360,500, and rental yield measures 10.39% with $3,121/mo rent. Return on cash invested shows 22.33% in year one, and 5% annual appreciation builds toward $99,600 over five years. Five-year ROI reaches 118.16% and total cumulative return in cash records $141,202. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,121/mo property income covering a $1,764/mo payment rather than investor’s personal income.
Single Family
Built in 2002
7,405 sqft lot
$N/A/sqft
$33 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A