8212 Crystal LagoonFort WorthTX76123
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 8212 Crystal Lagoon, Fort Worth, TX, 76123 listed at $499,400 pairs $3,820/mo rent with a $2,444/mo payment to leave $269/mo cash flow. Total monthly income runs $3,820/mo, and annual cash flow reaches $3,228/yr on $165,551 cash to close. Return on cash invested measures 21.86% in year one, and rental yield registers 9.18% at a $499,400 basis. Equity gained on principal adds $3,223/yr, and annual property appreciation at 5% supports $137,975 by year five. Five-year ROI tracks 114.5% and total cumulative return in cash totals $189,551. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,820/mo property income relative to a $2,444/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
8,394 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: J. Michael Milam • Steve Hawkins, REALTORS
Mls Name: NTREIS
Mls ID: #21152510