5817 Cypress Point DrFort WorthTX76132
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play5817 Cypress Point Dr, Fort Worth, TX, 76132 in Fort Worth is priced for appreciation, not yield. Rental yield 1.78%. At $1,850,000 with a 1.78% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $511,121 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.33) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $23,668.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.8% | 6.8% |
| Monthly Cash Flow | $(10,666) | $420 |
City averages based on Fort Worth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,740 |
| Total Monthly Debt Service | $12,670 |
| DSCR Ratio | 0.22x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1996
0.53 Acres lot
$N/A/sqft
$750 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Housing Distribution
Address Breakdown
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
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
Single Family
Built in 1996
0.53 Acres lot
$N/A/sqft
$750 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Housing Distribution
Address Breakdown
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charlotte Regan • Moore Real Estate
Mls Name: NTREIS
Mls ID: #20908482
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.