Axel Plan, Highwoods, Fort Worth, TX, 76112 | $346/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Axel Plan, Highwoods, Fort Worth, TX, 76112 | $346/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2134 sft

3655 Shelby Dr, Fort Worth, TX, 76109

4 Bed
4 Bath
3527 sft

Bellflower Plan, Hulen Trails, Crowley, TX, 76036

4 Bed
2 Bath
1946 sft

2076 Leonard Ranch Rd, Fort Worth, TX, 76134

3 Bed
2 Bath
1718 sft

1025 S Hill Dr, Crowley, TX, 76036

Nearby investment properties with comparable prices

Primrose FE Plan, Parks at Panchasarp Farms

3 Bed
3 Bath
2775 sft

Primrose FE Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

3 Bed
3 Bath
2775 sft

Primrose FE Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

3 Bed
3 Bath
2775 sft

Primrose FE Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

4 Bed
4 Bath
3504 sft

545 Ramon St, Burleson, TX, 76028

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at Axel Plan, Highwoods, Fort Worth, TX, 76112 priced at $533,990 converts $4,144/mo rent into $346/mo cash flow after a $2,614/mo obligation. Total monthly income equals $4,144/mo, and annual cash flow totals $4,156/yr on $175,683 invested. Return on cash invested prints 22.43% in year one, and rental yield reads 9.31% against a $533,990 entry. Equity gained on principal adds $3,446/yr, while 5% annual appreciation compiles into $147,532 by year five. Five-year ROI reaches 117.54% and total cumulative return in cash sums $206,495. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,144/mo property income covering a $2,614/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Coming home is the best part of every day in the beautiful and spacious Axel floor plan by David Weekley Homes. Collaborate on culinary adventures in the streamlined kitchen that includes a multi-function gathering island. The open floor plan provides a sunlit space ready to fulfill your lifestyle and dcor ambition. Design an imaginative family movie theater in the retreat and a work from home office in the study. Your blissful Owner's Retreat offers an everyday escape from the outside world, and features a resort-style bathroom and a luxury walk-in closet. Each spare bedroom presents a uniquely appealing place to thrive and personalize. Explore the EnergySaver features included in this fantastic new home in Highwoods of Fort Worth, Texas.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,210 (100%)
Owner Occupied HU	8,035 (44.1%)
Renter Occupied HU	8,664 (47.6%)
Vacant Housing Units	1,511 ( 8.3%)
Median Home Value	$268,312
Average Home Value	$319,616