Beacon Plan, Ranch at Duck Creek, Fort Worth, TX, 76179 | $548/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

Beacon Plan, Ranch at Duck Creek, Fort Worth, TX, 76179 | $548/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2069 sft

213 Bower Ridge Dr, Fort Worth, TX, 76108

3 Bed
2 Bath
1080 sft

4104 Meandering Ct, Lakeside, TX, 76135

3 Bed
2 Bath
2183 sft

11817 Tuscarora Dr, Fort Worth, TX, 76108

3 Bed
2 Bath
2177 sft

11009 Silver Horn Dr, Fort Worth, TX, 76108

Nearby investment properties with comparable prices

3 Bed
2 Bath
1580 sft

6716 Lake Overlook Dr, Fort Worth, TX, 76135

Concord II Plan, Palmilla Springs 50s Sales Phase 2

3 Bed
2 Bath
1533 sft

Concord II Plan, Palmilla Springs 50s Sales Phase 2, Fort Worth, TX, 76108

4 Bed
2 Bath
1902 sft

2628 Clear Root Cir, Fort Worth, TX, 76108

4 Bed
3 Bath
1891 sft

4956 Arden Springs Ave, Fort Worth, TX, 76179

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 Beacon Plan, Ranch at Duck Creek, Fort Worth, TX, 76179 earns $548/mo cash flow from $2,951/mo rent with a $1,654/mo payment. Total monthly income totals $2,951/mo, and annual cash flow totals $6,573/yr on $112,044 capital. ROI tracks 25.78% on current figures, and rental yield reads 10.48% at a $337,990 purchase. Equity gained on principal adds $2,181/yr, and 5% annual appreciation supports $93,380 over five years. Five-year ROI reaches 135.5% and total cumulative return in cash sums $151,823. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,951/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome inside through the covered front porch, where a flex room offers the perfect space for an extra living area. From there, the home opens into the kitchen, dining area, and family room-ideal for everyday living and entertaining. The staircase is located just off the family room, while the mud room and powder bath sit near the kitchen. A walk-in pantry is positioned on the opposite side of the kitchen, and the covered patio is accessible from the dining area. Upstairs, the primary bedroom features a primary bath and a spacious walk-in closet. Three additional bedrooms share a full bath, with two of those bedrooms offering walk-in closets. The laundry room is conveniently located on the second floor for easy access.

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