6020 Swains Lake Dr #T2ZDSP, Fort Worth, TX, 76179 | $734/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

6020 Swains Lake Dr #T2ZDSP, Fort Worth, TX, 76179 | $734/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3037 sft

34 Bounty Rd E, Benbrook, TX, 76132

4 Bed
4 Bath
2608 sft

2244 Drake St, Aledo, TX, 76008

4 Bed
2 Bath
2246 sft

1641 Salado Trl, Weatherford, TX, 76087

4 Bed
3 Bath
2761 sft

BRENNER Plan, Walsh Ranch 60', Aledo, TX, 76008

Nearby investment properties with comparable prices

4 Bed
3 Bath
2297 sft

Rose Plan, Tavolo Park Cottages, Fort Worth, TX, 76123

4 Bed
3 Bath
3256 sft

11620 Wind Creek Ct, Fort Worth, TX, 76108

Plan Denton Plan, Tavolo Park: Artisan Series - 50ft lots

4 Bed
2 Bath
2263 sft

Plan Denton Plan, Tavolo Park: Artisan Series - 50ft lots, Fort Worth, TX, 76123

4 Bed
3 Bath
2635 sft

220 Whitetail Dr, Aledo, TX, 76008

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

Investment property for sale in Fort Worth at 6020 Swains Lake Dr #T2ZDSP, Fort Worth, TX, 76179 uses $173,219 cash to close to unlock $8,807/yr annual cash flow and $734/mo monthly cash flow. Total monthly income runs $4,478/mo, and a $2,577/mo payment keeps the spread at $734/mo. Purchase price stands at $526,500, and rental yield measures 10.21% with $4,478/mo rent. Return on cash invested shows 25.14% in year one, and 5% annual appreciation builds toward $145,462 over five years. Five-year ROI reaches 132.1% and total cumulative return in cash records $228,828. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,478/mo property income covering a $2,577/mo payment rather than investor’s personal income.

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

This 5 bedroom 3 1/2 bathroom plan includes a study and powder room, a spacious gourmet kitchen with a butler's pantry, dual vanities in the primary bathroom as well as a game room upstairs.. Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more!Don't forget, with every First Texas, Gallery Custom or Harwood Home you will have the flexibility to customize our plans to fit your family perfectly. ***Some features shown on layout may be optional. Consult with the Sales Counselor for community plan specific features.***

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