7828 Vineyard CtFort WorthTX76182
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 7828 Vineyard Ct, Fort Worth, TX, 76182 offers $4,346/mo rent that, after a $2,692/mo payment, leaves $435/mo cash flow. Total monthly income is $4,346/mo, and annual cash flow is $5,218/yr on $180,947 cash. Return on cash invested measures 22.94% in year one, and rental yield stands at 9.48% at a $549,990 entry. Equity gained on principal adds $3,549/yr while 5% annual appreciation compounds into $151,952 by year five. Five-year ROI records 120.3% and total cumulative return in cash reaches $217,675. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,346/mo property income versus a $2,692/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1998
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76182, North Richland Hills, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,030 (100%) |
| Owner Occupied HU | 9,619 (80.0%) |
| Renter Occupied HU | 2,184 (18.2%) |
| Vacant Housing Units | 227 ( 1.9%) |
| Median Home Value | $418,554 |
| Average Home Value | $457,174 |
Housing Distribution
Address Breakdown
Residential
12,303
Single Family
11,545
Multi-Family
758
Businesses
985
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dayna Tooley • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20908031
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.