7418 Rosetta DrFort WorthTX76123
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 7418 Rosetta Dr, Fort Worth, TX, 76123 earns $153/mo cash flow from $3,175/mo rent with a $2,080/mo payment. Total monthly income totals $3,175/mo, and annual cash flow totals $1,835/yr on $140,888 capital. ROI tracks 21.21% on current figures, and rental yield reads 8.96% at a $425,000 purchase. Equity gained on principal adds $2,742/yr, and 5% annual appreciation supports $117,420 over five years. Five-year ROI reaches 111.02% and total cumulative return in cash sums $156,413. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,175/mo property income instead of your personal income.
Townhouse
Built in 2024
2,090 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joe McCalip • LPT Realty, LLC
Mls Name: NTREIS
Mls ID: #21098217