9401 Shoveler 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
Rental property for sale in Fort Worth at 9401 Shoveler Trl, Fort Worth, TX, 76118 generates $3,997/mo in rent and, after a $2,692/mo payment, leaves $28/mo in cash flow. Total monthly income is $3,997/mo, and annual cash flow is $330/yr on $180,950 invested. Return on cash invested sits at 20.24% in year one, and rental yield is 8.72% on a $550,000 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 105.97% and total cumulative return in cash sums $191,758. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,997/mo property income rather than buyer’s personal income.
Single Family
Built in 2011
5,967 sqft lot
$N/A/sqft
$175 quarterly 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: Don Lawyer • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20931462
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.