6268 Topsail 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 6268 Topsail Dr, Fort Worth, TX, 76179 earns $1,999/mo cash flow from $4,615/mo rent with a $1,785/mo payment. Total monthly income totals $4,615/mo, and annual cash flow totals $23,984/yr on $120,898 capital. ROI tracks 39.75% on current figures, and rental yield reads 15.19% at a $364,700 purchase. Equity gained on principal adds $2,353/yr, and 5% annual appreciation supports $100,760 over five years. Five-year ROI reaches 210.53% and total cumulative return in cash sums $254,529. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,615/mo property income instead of your personal income.
Single Family
Built in 2018
5,488 sqft lot
$N/A/sqft
$275 annually 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: Wes Houx • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20619241
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.