7717 Bermejo Rd #1Fort WorthTX76112
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 7717 Bermejo Rd #1, Fort Worth, TX, 76112 offers a 9.6% rental yield on a $159,000 purchase with $1,272/mo rent. Total monthly income registers $1,272/mo, and a $778/mo payment leaves $142/mo available for distribution. Annual cash flow reaches $1,699/yr on $52,709 to close, and return on cash invested stands at 23.13% in year one. Equity gained on principal adds $1,026/yr while 5% annual appreciation supports $43,929 over five years. Portfolio math shows five-year ROI at 121.39% and total cumulative return in cash at $63,984. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,272/mo property income against a $778/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
6,708 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Housing Distribution
Address Breakdown
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adam Woodring • Mainstay Brokerage LLC
Mls Name: NTREIS
Mls ID: #21151774