8617 Big Apple Dr #TR3CF2, Fort Worth, TX, 76179 | $392/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

8617 Big Apple Dr #TR3CF2, Fort Worth, TX, 76179 | $392/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1622 sft

900 Silver Creek Azle Rd, Azle, TX, 76020

4 Bed
3 Bath
2145 sft

501 Tweeter Dr, Fort Worth, TX, 76108

4 Bed
2 Bath
2336 sft

2921 Santa Fe Trl, Fort Worth, TX, 76116

3 Bed
2 Bath
1673 sft

9748 Sparrow Hawk Ln, Fort Worth, TX, 76108

Nearby investment properties with comparable prices

3 Bed
2 Bath
1825 sft

10261 Brea Canyon Rd, Fort Worth, TX, 76108

3 Bed
2 Bath
1801 sft

2617 Wispy Creek Dr, Fort Worth, TX, 76108

3 Bed
2 Bath
1852 sft

313 Haywood Dr, Benbrook, TX, 76126

4 Bed
2 Bath
1827 sft

5665 Brownstone Ln, Crowley, TX, 76036

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 8617 Big Apple Dr #TR3CF2, Fort Worth, TX, 76179 listed at $322,100 pairs $2,683/mo rent with a $1,577/mo payment to leave $392/mo cash flow. Total monthly income runs $2,683/mo, and annual cash flow reaches $4,704/yr on $106,776 cash to close. Return on cash invested measures 24.31% in year one, and rental yield registers 10% at a $322,100 basis. Equity gained on principal adds $2,078/yr, and annual property appreciation at 5% supports $88,990 by year five. Five-year ROI tracks 127.73% and total cumulative return in cash totals $136,382. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,683/mo property income relative to a $1,577/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers, front porches, stone options, and lot premiums) that require an additional charge. Landscaping and furnishings are dcor items and are not included in purchase price. Call sales agent for more details.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	28,691 (100%)
Owner Occupied HU	22,929 (79.9%)
Renter Occupied HU	4,858 (16.9%)
Vacant Housing Units	904 ( 3.2%)
Median Home Value	$355,811
Average Home Value	$415,903