813 Raintree RdFort WorthTX76103
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 813 Raintree Rd, Fort Worth, TX, 76103 uses $101,108 cash to close to unlock $4,475/yr annual cash flow and $373/mo monthly cash flow. Total monthly income runs $2,542/mo, and a $1,493/mo payment keeps the spread at $373/mo. Purchase price stands at $305,000, and rental yield measures 10% with $2,542/mo rent. Return on cash invested shows 24.33% in year one, and 5% annual appreciation builds toward $84,266 over five years. Five-year ROI reaches 127.77% and total cumulative return in cash records $129,190. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,542/mo property income covering a $1,493/mo payment rather than investor’s personal income.
Single Family
Built in 1964
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Housing Distribution
Address Breakdown
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Auburn Hood • Only 1 Realty Group LLC
Mls Name: NTREIS
Mls ID: #21033597