9137 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 9137 Rambling Stone Way, Fort Worth, TX, 76179 uses $119,074 cash to close to unlock $9,357/yr annual cash flow and $780/mo monthly cash flow. Total monthly income runs $3,334/mo, and a $1,758/mo payment keeps the spread at $780/mo. Purchase price stands at $359,199, and rental yield measures 11.14% with $3,334/mo rent. Return on cash invested shows 27.77% in year one, and 5% annual appreciation builds toward $99,240 over five years. Five-year ROI reaches 146.19% and total cumulative return in cash records $174,070. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,334/mo property income covering a $1,758/mo payment rather than investor’s personal income.
Single Family
Built in 2025
6,011 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: #21153147