8800 Noah Cove CtFort 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 8800 Noah Cove Ct, Fort Worth, TX, 76123 listed at $339,950 pairs $3,820/mo rent with a $1,664/mo payment to leave $1,389/mo cash flow. Total monthly income runs $3,820/mo, and annual cash flow reaches $16,671/yr on $112,693 cash to close. Return on cash invested measures 34.7% in year one, and rental yield registers 13.48% at a $339,950 basis. Equity gained on principal adds $2,194/yr, and annual property appreciation at 5% supports $93,922 by year five. Five-year ROI tracks 183.46% and total cumulative return in cash totals $206,751. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,820/mo property income relative to a $1,664/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
0.38 Acres lot
$N/A/sqft
$158 annually 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: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20694461
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.