Bandera Plan, Wildflower RanchFort WorthTX76177
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 Bandera Plan, Wildflower Ranch, Fort Worth, TX, 76177 offers $6,898/mo rent that, after a $3,083/mo payment, leaves $2,419/mo cash flow. Total monthly income is $6,898/mo, and annual cash flow is $29,022/yr on $207,267 cash. Return on cash invested measures 34.06% in year one, and rental yield stands at 13.14% at a $629,990 entry. Equity gained on principal adds $4,065/yr while 5% annual appreciation compounds into $174,055 by year five. Five-year ROI records 179.93% and total cumulative return in cash reaches $372,931. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,898/mo property income versus a $3,083/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Housing Distribution
Address Breakdown
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Coventry Homes
Mls Name: McGuyer Homebuilders, Inc.
Mls ID: #N/A