8913 Enclave Way, Northlake, TX, 76262 | $540/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

8913 Enclave Way, Northlake, TX, 76262 | $540/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1987 sft

8925 Enclave Way, Northlake, TX, 76262

4 Bed
2 Bath
2837 sft

1341 Old Reno Rd, Springtown, TX, 76082

4 Bed
3 Bath
3027 sft

12632 Saratoga Springs Cir, Fort Worth, TX, 76244

4 Bed
3 Bath
2711 sft

7713 Stansfield Dr, Fort Worth, TX, 76137

Nearby investment properties with comparable prices

4 Bed
2 Bath
1939 sft

2045 Kelva Dr, Haslet, TX, 76052

3 Bed
2 Bath
1484 sft

5029 Locke Ave, Fort Worth, TX, 76107

5 Bed
4 Bath
2713 sft

10621 Kono Trl, Fort Worth, TX, 76179

4 Bed
3 Bath
2651 sft

2708 Lopice Ln, Fort Worth, TX, 76179

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 Northlake at 8913 Enclave Way, Northlake, TX, 76262 uses $136,764 cash to close to unlock $6,486/yr annual cash flow and $540/mo monthly cash flow. Total monthly income runs $3,474/mo, and a $2,019/mo payment keeps the spread at $540/mo. Purchase price stands at $412,560, and rental yield measures 10.1% with $3,474/mo rent. Return on cash invested shows 24.65% in year one, and 5% annual appreciation builds toward $113,983 over five years. Five-year ROI reaches 129.49% and total cumulative return in cash records $177,095. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,474/mo property income covering a $2,019/mo payment rather than investor’s personal income.

Townhouse

Built in 2025

2,482 sqft lot

$N/A/sqft

No HOA

More details about the property

CADENCE HOMES ESTATE floor plan. LOCATION LOCATION LOCATION - New luxury townhome with private fenced backyard in NWISD off Hwy 114! Neighborhood has easy access to park across the street and walking trails. Light, bright gourmet kitchen with stained harvest color 42 inch upper cabinets, 3CM granite snowridge countertops, stainless steel appliances, open concept living, light oak Revwood engineered flooring throughout living-dining-kitchen, luxurious bathroom finishes, and spacious bedrooms. The owners en-suite bathroom has double vanities, an oversized walk-in shower, and separate water closet. Secondary bedrooms split from owners bedroom for privacy. 15 minutes to the airport, 5 minutes to Alliance Corridor, within minutes to Roanoke dubbed the restaurant capital of NTX.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,094 (100%)
Owner Occupied HU	11,796 (65.2%)
Renter Occupied HU	5,240 (29.0%)
Vacant Housing Units	1,058 ( 5.8%)
Median Home Value	$607,697
Average Home Value	$702,771

Housing Distribution

Address Breakdown

Residential

17,546

Single Family

13,611

Multi-Family

3,935

Businesses

1,307

Price History

Date	Event	Price
No price history data available

Tax History

Date	Tax Paid	Tax Increase Rate	Value	Value Increase Rate
No tax history data available

Nearby investment properties with comparable rents

3 Bed
3 Bath
1987 sft

8925 Enclave Way, Northlake, TX, 76262

4 Bed
2 Bath
2837 sft

1341 Old Reno Rd, Springtown, TX, 76082

4 Bed
3 Bath
3027 sft

12632 Saratoga Springs Cir, Fort Worth, TX, 76244

4 Bed
3 Bath
2711 sft

7713 Stansfield Dr, Fort Worth, TX, 76137

Nearby investment properties with comparable prices

4 Bed
2 Bath
1939 sft

2045 Kelva Dr, Haslet, TX, 76052

3 Bed
2 Bath
1484 sft

5029 Locke Ave, Fort Worth, TX, 76107

5 Bed
4 Bath
2713 sft

10621 Kono Trl, Fort Worth, TX, 76179

4 Bed
3 Bath
2651 sft

2708 Lopice Ln, Fort Worth, TX, 76179

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Facts & Features

General Information

Type: Townhouse
Year Built: 2025
Architectural Style: N/A
Building Area: N/A
Living Area: N/A
Property Condition: N/A

Features & Amenities

Heating: N/A
Cooling: N/A
Flooring: N/A
Interior Features: N/A
Exterior Features: N/A
Parking Features: Concrete, Door-Single, Driveway, Garage, Garage Door Opener, Garage Faces Rear

Location

City: Northlake
State: TX
Subdivision: N/A
Lot Size: 2,482 sqft
Lot Features: N/A
View: N/A

HOA & Fees

HOA Fee: N/A
Association Fee: N/A
Fees & Dues: N/A
Association Amenities: N/A
Association Fee Includes: N/A

Utilities

Utilities: N/A
Sewer: N/A
Water Source: N/A
Road Surface Type: N/A

School Information

Elementary School: N/A
Middle School: N/A
High School: N/A

Listed by: Carole Campbell • Colleen Frost Real Estate Serv

Mls Name: NTREIS

Mls ID: #21079064

8913 Enclave Way,Northlake,TX,76262

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Ziffy AI Summary

Investment Highlights

More details about the property

Neighborhood Data

Housing Distribution

Housing Statistics

Housing Distribution

Address Breakdown

Price History

Tax History

Nearby investment properties with comparable rents

Nearby investment properties with comparable prices

Facts & Features

General Information

Features & Amenities

Location

HOA & Fees

Utilities

School Information

8913 Enclave WayNorthlakeTX76262