9921 Flying Wing WayFort WorthTX76131
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 9921 Flying Wing Way, Fort Worth, TX, 76131 priced at $333,396 pairs $2,514/mo rent with $97/mo cash flow after a $1,632/mo payment. Total monthly income equals $2,514/mo, and annual cash flow comes to $1,166/yr on $110,521 invested. Return on cash invested is 20.96% in year one, and rental yield stands at 9.05% on a $333,396 basis. Equity gained on principal adds $2,151/yr, and 5% annual appreciation accumulates to $92,111 by year five. Five-year ROI measures 109.92% and total cumulative return in cash reaches $121,485. For financing, Ziffy Mortgage’s DSCR program evaluates $2,514/mo property income against a $1,632/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
5,998 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20688036
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.