764 High Summit TrlFort WorthTX76131
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
Rental property for sale in Fort Worth at 764 High Summit Trl, Fort Worth, TX, 76131 priced at $354,250 pairs $2,900/mo rent with $344/mo cash flow after a $1,734/mo payment. Total monthly income equals $2,900/mo, and annual cash flow comes to $4,127/yr on $117,434 invested. Return on cash invested is 23.42% in year one, and rental yield stands at 9.82% on a $354,250 basis. Equity gained on principal adds $2,286/yr, and 5% annual appreciation accumulates to $97,873 by year five. Five-year ROI measures 123.02% and total cumulative return in cash reaches $144,472. For financing, Ziffy Mortgage’s DSCR program evaluates $2,900/mo property income against a $1,734/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
5,749 sqft lot
$N/A/sqft
$442 annually HOA
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 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20704100
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.