8616 Brushy Creek Trl, Fort Worth, TX, 76118 | $499/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

8616 Brushy Creek Trl, Fort Worth, TX, 76118 | $499/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1870 sft

536 Cross Ridge Cir N, Fort Worth, TX, 76120

4 Bed
2 Bath
1921 sft

21 Elderbrook Ln, Fort Worth, TX, 76134

3 Bed
2 Bath
2471 sft

4804 Westlake Dr, Fort Worth, TX, 76132

3 Bed
2 Bath
1864 sft

701 Snapper Dr, Burleson, TX, 76028

Nearby investment properties with comparable prices

3 Bed
2 Bath
1671 sft

2500 NW 20th St, Fort Worth, TX, 76106

4 Bed
4 Bath
2569 sft

9833 Sparrow Hawk Ln, Fort Worth, TX, 76108

3 Bed
2 Bath
1299 sft

700 Isbell Rd, Fort Worth, TX, 76114

4 Bed
2 Bath
1682 sft

2836 Mesquite Rd, Fort Worth, TX, 76111

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 8616 Brushy Creek Trl, Fort Worth, TX, 76118 listed at $319,900 pairs $2,774/mo rent with a $1,566/mo payment to leave $499/mo cash flow. Total monthly income runs $2,774/mo, and annual cash flow reaches $5,987/yr on $106,047 cash to close. Return on cash invested measures 25.55% in year one, and rental yield registers 10.41% at a $319,900 basis. Equity gained on principal adds $2,064/yr, and annual property appreciation at 5% supports $88,382 by year five. Five-year ROI tracks 134.33% and total cumulative return in cash totals $142,448. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,774/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1986

5,488 sqft lot

$N/A/sqft

No HOA

More details about the property

Hurst Euless ISD! Living area features a wood burning fireplace and vaulted ceilings. The kitchen has all new stainless appliances and lots of storage. The primary bedroom has a large bathroom with walk in closet, garden tub, separate shower and double sinks! Two more secondary bedrooms and a full bath and a half bath downstairs. The backyard has a covered patio, and a nice big barn shed. Great price to live in the heart of the metroplex.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76118, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,640 (100%)
Owner Occupied HU	4,497 (67.7%)
Renter Occupied HU	1,835 (27.6%)
Vacant Housing Units	308 ( 4.6%)
Median Home Value	$335,346
Average Home Value	$367,708