Atlanta Plan, Rainbow RidgeFort WorthTX76123
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 Atlanta Plan, Rainbow Ridge, Fort Worth, TX, 76123 generates $3,047/mo in rent and, after a $1,515/mo payment, leaves $846/mo in cash flow. Total monthly income is $3,047/mo, and annual cash flow is $10,152/yr on $102,596 invested. Return on cash invested sits at 29.8% in year one, and rental yield is 11.81% on a $309,490 entry. Equity gained on principal adds $1,997/yr, while 5% annual appreciation builds toward $85,506 over five years. Five-year ROI reaches 157.11% and total cumulative return in cash sums $161,187. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,047/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Impression Homes
Mls Name: Impression Homes
Mls ID: #N/A