7521 Pawnee TrlLake WorthTX76135
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 Lake Worth at 7521 Pawnee Trl, Lake Worth, TX, 76135 offers a 9.11% rental yield on a $149,990 purchase with $1,139/mo rent. Total monthly income registers $1,139/mo, and a $734/mo payment leaves $73/mo available for distribution. Annual cash flow reaches $870/yr on $49,722 to close, and return on cash invested stands at 21.66% in year one. Equity gained on principal adds $968/yr while 5% annual appreciation supports $41,439 over five years. Portfolio math shows five-year ROI at 113.49% and total cumulative return in cash at $56,427. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,139/mo property income against a $734/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1941
9,448 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Housing Distribution
Address Breakdown
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Isolina Howard • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #21098791