7804 Vern Hills TrlFort WorthTX76126
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 7804 Vern Hills Trl, Fort Worth, TX, 76126 priced at $1,380,000 converts $3,414/mo rent into after a $6,754/mo obligation. Total monthly income equals $3,414/mo. Return on cash invested prints 3.07% in year one, and rental yield reads 2.97% against a $1,380,000 entry. Equity gained on principal adds $8,905/yr, while 5% annual appreciation compiles into $381,269 by year five. Five-year ROI reaches 13.72% and total cumulative return in cash sums $61,348. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,414/mo property income covering a $6,754/mo payment, not borrower’s personal income.
Single Family
Built in 2025
1.00 Acres lot
$N/A/sqft
$575 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Housing Distribution
Address Breakdown
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aylin Mendiola • The Ashton Agency
Mls Name: NTREIS
Mls ID: #20926587
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.