7129 Payte LnFort WorthTX76182
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 7129 Payte Ln, Fort Worth, TX, 76182 uses $115,859 cash to close to unlock $1,659/yr annual cash flow and $138/mo monthly cash flow. Total monthly income runs $2,624/mo, and a $1,711/mo payment keeps the spread at $138/mo. Purchase price stands at $349,500, and rental yield measures 9.01% with $2,624/mo rent. Return on cash invested shows 21.34% in year one, and 5% annual appreciation builds toward $96,560 over five years. Five-year ROI reaches 111.76% and total cumulative return in cash records $129,481. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,624/mo property income covering a $1,711/mo payment rather than investor’s personal income.
Single Family
Built in 1971
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76182, North Richland Hills, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,030 (100%) |
| Owner Occupied HU | 9,619 (80.0%) |
| Renter Occupied HU | 2,184 (18.2%) |
| Vacant Housing Units | 227 ( 1.9%) |
| Median Home Value | $418,554 |
| Average Home Value | $457,174 |
Housing Distribution
Address Breakdown
Residential
12,303
Single Family
11,545
Multi-Family
758
Businesses
985
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kerri Kramer • Kramer Real Estate
Mls Name: NTREIS
Mls ID: #21061595