Azure w/ Media Plan, Northpointe: Brookstone Collection, Fort Worth, TX, 76179 | $503/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

Azure w/ Media Plan, Northpointe: Brookstone Collection, Fort Worth, TX, 76179 | $503/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3283 sft

11900 Carlin Dr, Fort Worth, TX, 76108

4 Bed
4 Bath
2890 sft

9820 Mullins Crossing Dr, Fort Worth, TX, 76126

4 Bed
3 Bath
2586 sft

3701 Streamwood Rd, Fort Worth, TX, 76116

4 Bed
6 Bath
4842 sft

13640 Nouvelle Cir, Aledo, TX, 76008

Nearby investment properties with comparable prices

4 Bed
4 Bath
2682 sft

Plan 1456 Plan, Ventana, Fort Worth, TX, 76126

5 Bed
3 Bath
2839 sft

121 Gallegos Dr, Aledo, TX, 76008

3 Bed
2 Bath
1860 sft

412 Tollett Dr, Aledo, TX, 76008

3 Bed
3 Bath
1915 sft

1915 Plan, Walsh Townhomes, Aledo, TX, 76008

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

Investment property for sale in Fort Worth at Azure w/ Media Plan, Northpointe: Brookstone Collection, Fort Worth, TX, 76179 with 5% annual appreciation on a $457,999 basis while $3,760/mo rent supports operations. Total monthly income totals $3,760/mo and a $2,242/mo payment preserves $503/mo for cash returns. Annual cash flow comes to $6,033/yr on $151,827 deployed, and return on cash invested reaches 23.88% in year one. Equity gained on principal adds $2,955/yr, and five-year appreciation sums $126,537 alongside rental yield of 9.85%. Five-year ROI measures 125.37% and total cumulative return in cash totals $190,341.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,760/mo property income versus a $2,242/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

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