9081 Stillwater TrlFort WorthTX76118
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 9081 Stillwater Trl, Fort Worth, TX, 76118 earns $474/mo cash flow from $3,020/mo rent with a $1,752/mo payment. Total monthly income totals $3,020/mo, and annual cash flow totals $5,693/yr on $118,677 capital. ROI tracks 24.71% on current figures, and rental yield reads 10.12% at a $358,000 purchase. Equity gained on principal adds $2,310/yr, and 5% annual appreciation supports $98,909 over five years. Five-year ROI reaches 129.8% and total cumulative return in cash sums $154,038. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,020/mo property income instead of your personal income.
Single Family
Built in 1998
5,488 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Madison Niles • Niles Realty Group
Mls Name: NTREIS
Mls ID: #21036141