5916 Sea Breeze LnFort WorthTX76135
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 5916 Sea Breeze Ln, Fort Worth, TX, 76135 offers $2,098/mo rent that, after a $1,045/mo payment, leaves $580/mo cash flow. Total monthly income is $2,098/mo, and annual cash flow is $6,957/yr on $70,775 cash. Return on cash invested measures 29.74% in year one, and rental yield stands at 11.79% at a $213,500 entry. Equity gained on principal adds $1,378/yr while 5% annual appreciation compounds into $58,986 by year five. Five-year ROI records 156.76% and total cumulative return in cash reaches $110,950. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,098/mo property income versus a $1,045/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Housing Distribution
Address Breakdown
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Warden • Real Estate North Texas
Mls Name: NTREIS
Mls ID: #21106814