829 W Daggett Ave #HFort WorthTX76104
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 829 W Daggett Ave #H, Fort Worth, TX, 76104 uses $160,778 cash to close to unlock $6,275/yr annual cash flow and $523/mo monthly cash flow. Total monthly income runs $3,972/mo, and a $2,374/mo payment keeps the spread at $523/mo. Purchase price stands at $485,000, and rental yield measures 9.83% with $3,972/mo rent. Return on cash invested shows 23.81% in year one, and 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 124.97% and total cumulative return in cash records $200,930. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,972/mo property income covering a $2,374/mo payment rather than investor’s personal income.
Condo
Built in 2003
914.76 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Housing Distribution
Address Breakdown
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Reginalea Kemp • Attorney Broker Services
Mls Name: NTREIS
Mls ID: #20957824