5813 Dew Plant Way, Fort Worth, TX, 76123 | $346/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5813 Dew Plant Way, Fort Worth, TX, 76123 | $346/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2383 sft

6304 Kenilworth Ct, Granbury, TX, 76049

4 Bed
2 Bath
1875 sft

JUSTIN Plan, Meadowbrook Estates, Cleburne, TX, 76033

4 Bed
2 Bath
2000 sft

6033 Raspberry Ln, Joshua, TX, 76058

4 Bed
2 Bath
2035 sft

516 Smart Strike Trl, Granbury, TX, 76049

Nearby investment properties with comparable prices

3 Bed
2 Bath
1907 sft

6505 Molly Anita Dr, Burleson, TX, 76028

3 Bed
3 Bath
1852 sft

5405 Comanche Vista Trl, Granbury, TX, 76049

3 Bed
2 Bath
1759 sft

517 McKittrick Ct, Godley, TX, 76044

4 Bed
2 Bath
2395 sft

5709 Cortez Dr, Granbury, TX, 76049

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 5813 Dew Plant Way, Fort Worth, TX, 76123 priced at $369,000 converts $2,970/mo rent into $346/mo cash flow after a $1,806/mo obligation. Total monthly income equals $2,970/mo, and annual cash flow totals $4,153/yr on $122,324 invested. Return on cash invested prints 23.3% in year one, and rental yield reads 9.66% against a $369,000 entry. Equity gained on principal adds $2,381/yr, while 5% annual appreciation compiles into $101,948 by year five. Five-year ROI reaches 122.29% and total cumulative return in cash sums $149,595. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,970/mo property income covering a $1,806/mo payment, not borrower’s personal income.

Single Family

Built in 2018

4,791 sqft lot

$N/A/sqft

No HOA

More details about the property

Stunning Fort Worth Treasure: Sleek 4BR Home with Luxurious Comforts Indulge in comfort and style in this elegant 4-bedroom, 3-bathroom residence nestled in vibrant Fort Worth, TX. Flaunting a clean, open layout with modern luxury vinyl tile flooring, the decor resonates with a touch of pristine class. Savour your meals in a formal dining area before retreating to an entertaining game room, or enjoy a breath of fresh air on your covered patio. Cutting-edge WIFI Certified Smart Home takes convenience up a notch. Enjoy features like quartz countertops that make the kitchen a joy to cook in. Thoughtfully designed to provide safety and comfort - the house is equipped with a security system, a sprinkler system, and 2 in. faux wood blinds. Tons of upgrades including custom-built Master closet, gorgeous decorative lighting, ceiling to floor custom drapes, energy saver screens throughout and more. Call the listing agent now to view your future home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,000 (100%)
Owner Occupied HU	11,766 (73.5%)
Renter Occupied HU	3,326 (20.8%)
Vacant Housing Units	908 ( 5.7%)
Median Home Value	$342,641
Average Home Value	$373,292