Azure w/Media 3-Car Garage Plan, Northpointe: Brookstone 3 Car, Fort Worth, TX, 76179 | 7.06% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Azure w/Media 3-Car Garage Plan, Northpointe: Brookstone 3 Car, Fort Worth, TX, 76179 | 7.06% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
3357 sft

9512 Capehart Rd, Fort Worth, TX, 76179

4 Bed
4 Bath
3824 sft

8900 Random Rd, Fort Worth, TX, 76179

4 Bed
3 Bath
2177 sft

9516 Capehart Rd, Fort Worth, TX, 76179

4 Bed
3 Bath
2177 sft

9517 Capehart Rd, Fort Worth, TX, 76179

Nearby investment properties with comparable prices

3 Bed
2 Bath
2273 sft

1705 Rolling Oaks Dr, Aledo, TX, 76008

4 Bed
3 Bath
2679 sft

3717 Stoney Creek Rd, Fort Worth, TX, 76116

4 Bed
3 Bath
2396 sft

205 Highland Dr, Aledo, TX, 76008

4 Bed
2 Bath
2665 sft

6520 Genoa Rd, Fort Worth, TX, 76116

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 Azure w/Media 3-Car Garage Plan, Northpointe: Brookstone 3 Car, Fort Worth, TX, 76179 priced at $539,999 pairs $3,178/mo rent with after a $2,643/mo payment. Total monthly income equals $3,178/mo. Return on cash invested is 15.59% in year one, and rental yield stands at 7.06% on a $539,999 basis. Equity gained on principal adds $3,485/yr, and 5% annual appreciation accumulates to $149,192 by year five. Five-year ROI measures 80.85% and total cumulative return in cash reaches $143,642. For financing, Ziffy Mortgage’s DSCR program evaluates $3,178/mo property income against a $2,643/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This two-story home has a unique layout that is perfect for families who need space. There are two bedrooms on the first floor, including the owner's suite in the back of the home and a smaller suite off the foyer. The open living space is beside the owner's suite and has a back patio. Upstairs are two bedrooms and a versatile bonus room loft.

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