5749 Spirit Lake DrFort WorthTX76179
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
Rental property for sale in Fort Worth at 5749 Spirit Lake Dr, Fort Worth, TX, 76179 generates $4,051/mo in rent and, after a $2,203/mo payment, leaves $851/mo in cash flow. Total monthly income is $4,051/mo, and annual cash flow is $10,206/yr on $149,175 invested. Return on cash invested sits at 26.75% in year one, and rental yield is 10.8% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 140.75% and total cumulative return in cash sums $209,970. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,051/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Trace Howard • Summit Cove Realty, Inc.
Mls Name: NTREIS
Mls ID: #21015485