BELLVUE Plan, Rosewood at Beltmill, Fort Worth, TX, 76131 | $102/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

BELLVUE Plan, Rosewood at Beltmill, Fort Worth, TX, 76131 | $102/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2028 sft

129 Grand Meadow Dr, Fort Worth, TX, 76108

Motivated Seller+ 1 more

3 Bed
2 Bath
1680 sft

1200 Estes St, Benbrook, TX, 76126

4 Bed
2 Bath
2058 sft

3804 Twilight Dr S, Benbrook, TX, 76116

3 Bed
2 Bath
1869 sft

10253 Fieldcrest Dr, Benbrook, TX, 76126

Nearby investment properties with comparable prices

4 Bed
2 Bath
1827 sft

4933 Gadwall Dr, Fort Worth, TX, 76179

4 Bed
2 Bath
1827 sft

4901 Knob Dr, Fort Worth, TX, 76179

3 Bed
2 Bath
1861 sft

Lincoln Plan, Brookville Ranch, Fort Worth, TX, 76179

5 Bed
3 Bath
2376 sft

9301 Subjeck Way, Fort Worth, TX, 76108

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 BELLVUE Plan, Rosewood at Beltmill, Fort Worth, TX, 76131 priced at $343,990 pairs $2,549/mo rent with $102/mo cash flow after a $1,684/mo payment. Total monthly income equals $2,549/mo, and annual cash flow comes to $1,230/yr on $114,033 invested. Return on cash invested is 20.99% in year one, and rental yield stands at 8.89% on a $343,990 basis. Equity gained on principal adds $2,220/yr, and 5% annual appreciation accumulates to $95,038 by year five. Five-year ROI measures 109.85% and total cumulative return in cash reaches $125,267. For financing, Ziffy Mortgage’s DSCR program evaluates $2,549/mo property income against a $1,684/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

The Bellvue is a single story home that offers 3 bedrooms, 2 bathrooms and approx 1,450 sq. ft. of living space. As you enter the long foyer, you'll pass both secondary bedrooms, as well as the secondary bathroom. The secondary bedrooms both feature large walk in closets. Next you'll enter the open concept kitchen which features stainless steel appliances with gas cooking range, granite countertops, and a corner walk-in pantry. The large kitchen island overlooks the living room which has plenty of natural lighting. The dining room is next to the kitchen and leads out to the large covered patio. The private main bedroom suite is located off the living room and features a huge walk-in closet and large walk-in shower with ceramic tile surround. Additional features include: tankless water heater; Ceramic tile flooring at Entry, Hallways (per plan), Kitchen/Breakfast, Utility and Bathrooms; and, full yard sod, landscaping and irrigation. The Bellvue includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers, front por

Neighborhood Data

Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,998 (100%)
Owner Occupied HU	14,795 (74.0%)
Renter Occupied HU	4,776 (23.9%)
Vacant Housing Units	427 ( 2.1%)
Median Home Value	$349,723
Average Home Value	$371,956