9132 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 9132 Rambling Stone Way, Fort Worth, TX, 76179 uses $119,124 cash to close to unlock $3,220/yr annual cash flow and $268/mo monthly cash flow. Total monthly income runs $2,876/mo, and a $1,759/mo payment keeps the spread at $268/mo. Purchase price stands at $359,349, and rental yield measures 9.6% with $2,876/mo rent. Return on cash invested shows 22.61% in year one, and 5% annual appreciation builds toward $99,282 over five years. Five-year ROI reaches 118.76% and total cumulative return in cash records $141,477. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,876/mo property income covering a $1,759/mo payment rather than investor’s personal income.
Single Family
Built in 2025
7,187 sqft lot
$N/A/sqft
$625 annually 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: #21107612
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.