5828 Utopia Dr, Fort Worth, TX, 76179 | $123/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

5828 Utopia Dr, Fort Worth, TX, 76179 | $123/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1764 sft

10813 Valor Trl, Fort Worth, TX, 76108

- Bed
- Bath
4060 sft

3736 Ramona Dr, Fort Worth, TX, 76116

3 Bed
3 Bath
1422 sft

4478 Ridgevale Rd, Fort Worth, TX, 76116

3 Bed
2 Bath
1739 sft

109 Ralph St, White Settlement, TX, 76108

Nearby investment properties with comparable prices

3 Bed
2 Bath
1895 sft

11717 Tuscarora Dr, Fort Worth, TX, 76108

3 Bed
2 Bath
2132 sft

2222 Creek Side Dr, Weatherford, TX, 76087

Cottonwood II Plan, Rocky Creek Crossing 60s

4 Bed
2 Bath
1892 sft

Cottonwood II Plan, Rocky Creek Crossing 60s, Fort Worth, TX, 76123

4 Bed
2 Bath
2247 sft

Cottonwood II Plan, Rocky Creek Crossing, Crowley, TX, 76036

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 5828 Utopia Dr, Fort Worth, TX, 76179 generates $2,669/mo in rent and, after a $1,752/mo payment, leaves $123/mo in cash flow. Total monthly income is $2,669/mo, and annual cash flow is $1,481/yr on $118,677 invested. Return on cash invested sits at 21.16% in year one, and rental yield is 8.95% on a $358,000 entry. Equity gained on principal adds $2,310/yr, while 5% annual appreciation builds toward $98,909 over five years. Five-year ROI reaches 110.76% and total cumulative return in cash sums $131,442. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,669/mo property income rather than buyer’s personal income.

Single Family

Built in 2022

5,706 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully crafted, nearly new build in the sought-after Brookville Ranch subdivision. This 2022-construction home offers 1,620 sq ft of intelligently designed living space with 3 bedrooms and 2 full baths. Step inside to find an open floor plan where the living, dining and kitchen areas flow seamlesslyideal for both cozy evenings and entertaining. The kitchen features modern finishes and ample cabinetry. The primary suite offers a private bath and generous closet space, while two additional bedrooms and a second full bath round out the accommodation. Outside, youll appreciate the corner lot and manageable yard on a 0.15-acre lot perfect for outdoor gatherings or relaxing al-fresco. Additional highlights: a two-car garage, and immediate access to shopping, dining and amenities. Located within the Eagle Mt-Saginaw ISD, with easy commutes into Fort Worth and the surrounding metro areas. Assumable VA loan! This home blends brand-new comfort with practical living and an excellent location ideal for families, professionals or anyone looking for turnkey quality in a growing market.

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