761 High Summit Trl #20UESE, Fort Worth, TX, 76131 | $250/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

761 High Summit Trl #20UESE, Fort Worth, TX, 76131 | $250/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1973 sft

574 Balboa Trl, Azle, TX, 76020

Camellia II Plan, Northpointe : Cottage Collection

4 Bed
2 Bath
1598 sft

Camellia II Plan, Northpointe : Cottage Collection, Fort Worth, TX, 76179

4 Bed
2 Bath
1772 sft

7940 Ballater Dr, Fort Worth, TX, 76123

Plan 2355 Plan, Sierra Vista at Kelly Ranch

4 Bed
2 Bath
2355 sft

Plan 2355 Plan, Sierra Vista at Kelly Ranch, Aledo, TX, 76008

Nearby investment properties with comparable prices

3 Bed
2 Bath
1621 sft

8408 Oaktown Dr, Fort Worth, TX, 76131

3 Bed
2 Bath
1804 sft

Chester Plan, Marine Creek Ranch, Fort Worth, TX, 76179

4 Bed
2 Bath
1875 sft

8421 Hollymead Ln, Fort Worth, TX, 76131

TEXAS CALI Plan, Highlands at Chapel Creek

4 Bed
2 Bath
1839 sft

TEXAS CALI Plan, Highlands at Chapel Creek, Fort Worth, TX, 76108

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 761 High Summit Trl #20UESE, Fort Worth, TX, 76131 offers $2,766/mo rent that, after a $1,732/mo payment, leaves $250/mo cash flow. Total monthly income is $2,766/mo, and annual cash flow is $2,994/yr on $117,318 cash. Return on cash invested measures 22.46% in year one, and rental yield stands at 9.38% at a $353,900 entry. Equity gained on principal adds $2,284/yr while 5% annual appreciation compounds into $97,776 by year five. Five-year ROI records 117.75% and total cumulative return in cash reaches $138,146. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,766/mo property income versus a $1,732/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers, front porches, stone options, and lot premiums) that require an additional charge. Landscaping and furnishings are dcor items and are not included in purchase price. Call sales agent for more details.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,998 (100%)
Owner Occupied HU	14,795 (74.0%)
Renter Occupied HU	4,776 (23.9%)
Vacant Housing Units	427 ( 2.1%)
Median Home Value	$349,723
Average Home Value	$371,956