BAXTER Plan, Rock Creek Ranch, Fort Worth, TX, 76036 | $277/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

BAXTER Plan, Rock Creek Ranch, Fort Worth, TX, 76036 | $277/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1474 sft

4028 Pleasant Shade Pl, Crowley, TX, 76036

3 Bed
2 Bath
1709 sft

11621 Creekview Rd, Crowley, TX, 76036

3 Bed
3 Bath
2310 sft

1112 Rosemary Ln, Crowley, TX, 76036

3 Bed
3 Bath
1589 sft

10633 Diamond Mine Dr, Crowley, TX, 76036

Nearby investment properties with comparable prices

3 Bed
2 Bath
1600 sft

5201 Little Rock Rd, Granbury, TX, 76048

3 Bed
2 Bath
1568 sft

8424 County Road 1010, Joshua, TX, 76058

$ 307,100

ROI

Cash Flow/m

- Bed
- Bath
- sft

9309 Wild Way, Crowley, TX, 76036

- Bed
- Bath
- sft

2411 Mercedes St, Granbury, TX, 76048

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 BAXTER Plan, Rock Creek Ranch, Fort Worth, TX, 76036 with 5% annual appreciation on a $306,990 basis while $2,460/mo rent supports operations. Total monthly income totals $2,460/mo and a $1,503/mo payment preserves $277/mo for cash returns. Annual cash flow comes to $3,318/yr on $101,767 deployed, and return on cash invested reaches 23.17% in year one. Equity gained on principal adds $1,981/yr, and five-year appreciation sums $84,816 alongside rental yield of 9.62%. Five-year ROI measures 121.55% and total cumulative return in cash totals $123,694.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,460/mo property income versus a $1,503/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

The Baxter is a single-story home offering approx 1,446 Sq. ft. of living space across 3 bedrooms and 2 bathrooms.. A welcoming front porch and foyer lead into the heart of the home, where you find a modern kitchen which features stainless steel appliances with gas cooking range, granite countertops, and a walk-in corner pantry.The kitchen flows effortlessly into the dining area and spacious family room. The open layout extends to a covered patio, creating a seamless indoor-outdoor connection perfect for entertaining. The private primary suite features a walk-in closet and a full bath, while two additional bedrooms are tucked into their own wing with a shared bath, ideal for family, guests, or a home office. A dedicated laundry room, coat closet, and direct access to the two-car garage add convenience and functionality, making the Baxter an inviting and practical place to call home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,161 (100%)
Owner Occupied HU	11,502 (75.9%)
Renter Occupied HU	3,242 (21.4%)
Vacant Housing Units	417 ( 2.8%)
Median Home Value	$345,283
Average Home Value	$389,819