9124 Rambling Stone WayFort WorthTX76179
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 9124 Rambling Stone Way, Fort Worth, TX, 76179 listed at $340,249 pairs $2,796/mo rent with a $1,665/mo payment to leave $377/mo cash flow. Total monthly income runs $2,796/mo, and annual cash flow reaches $4,521/yr on $112,793 cash to close. Return on cash invested measures 23.92% in year one, and rental yield registers 9.86% at a $340,249 basis. Equity gained on principal adds $2,196/yr, and annual property appreciation at 5% supports $94,005 by year five. Five-year ROI tracks 125.54% and total cumulative return in cash totals $141,600. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,796/mo property income relative to a $1,665/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
7,187 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jared Turner • Turner Mangum,LLC
Mls Name: NTREIS
Mls ID: #21153154