6028 Fantail DrFort WorthTX76179
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
Investment property for sale in Fort Worth at 6028 Fantail Dr, Fort Worth, TX, 76179 uses $125,639 cash to close to unlock $6,707/yr annual cash flow and $559/mo monthly cash flow. Total monthly income runs $3,254/mo, and a $1,855/mo payment keeps the spread at $559/mo. Purchase price stands at $379,000, and rental yield measures 10.3% with $3,254/mo rent. Return on cash invested shows 25.25% in year one, and 5% annual appreciation builds toward $104,711 over five years. Five-year ROI reaches 132.67% and total cumulative return in cash records $166,691. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,254/mo property income covering a $1,855/mo payment rather than investor’s personal income.
Single Family
Built in 2013
5,706 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Enyinna Ezeife-Oshakuade • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #21024682