Biloxi Plan, Highlands at Chapel Creek, Fort Worth, TX, 76108 | $2,170/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

Biloxi Plan, Highlands at Chapel Creek, Fort Worth, TX, 76108 | $2,170/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
2448 sft

2122 Trace Ridge Dr, Weatherford, TX, 76087

4 Bed
3 Bath
2776 sft

13244 Cedar Sage Trl, Aledo, TX, 76008

4 Bed
3 Bath
3050 sft

2016 Meadow Ln, Aledo, TX, 76008

4 Bed
4 Bath
3316 sft

125 Wood Bend Ct, Weatherford, TX, 76087

Nearby investment properties with comparable prices

Elderberry Plan, Palmilla Springs 50s Sales Phase 2

4 Bed
2 Bath
1995 sft

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

4 Bed
2 Bath
1858 sft

1600 Seabiscuit Dr, Granbury, TX, 76049

4 Bed
3 Bath
2102 sft

8208 Catclaw Pr, Godley, TX, 76044

4 Bed
2 Bath
1860 sft

NATCHEZ Plan, Saratoga, Granbury, TX, 76049

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 Biloxi Plan, Highlands at Chapel Creek, Fort Worth, TX, 76108 offers a 15.71% rental yield on a $362,990 purchase with $4,752/mo rent. Total monthly income registers $4,752/mo, and a $1,777/mo payment leaves $2,170/mo available for distribution. Annual cash flow reaches $26,044/yr on $120,331 to close, and return on cash invested stands at 41.55% in year one. Equity gained on principal adds $2,342/yr while 5% annual appreciation supports $100,287 over five years. Portfolio math shows five-year ROI at 220.13% and total cumulative return in cash at $264,888. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,752/mo property income against a $1,777/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

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 porches, stone options, and lot premiums) that require an additional charge. Landscaping and furnishings are dcor items and are not included in purchase price. Call sales agent for more details.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,073 (100%)
Owner Occupied HU	13,143 (65.5%)
Renter Occupied HU	5,956 (29.7%)
Vacant Housing Units	974 ( 4.9%)
Median Home Value	$319,563
Average Home Value	$378,113