Brentwood 3F (w/Media) Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $619/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2032 sft

1844 Montclair Dr, Fort Worth, TX, 76103

3 Bed
2 Bath
2115 sft

11704 Sand Cat Ct, Godley, TX, 76044

4 Bed
3 Bath
2669 sft

Navasota Plan, Morningstar, Aledo, TX, 76008

4 Bed
3 Bath
3314 sft

1218 Hunters Haven Dr, Kennedale, TX, 76060

Nearby investment properties with comparable prices

4 Bed
3 Bath
2381 sft

4528 Copper Point Dr, Fort Worth, TX, 76036

4 Bed
3 Bath
2237 sft

909 Boston Ln, River Oaks, TX, 76114

3 Bed
3 Bath
2018 sft

1407 Migration Way, Mansfield, TX, 76063

4 Bed
4 Bath
3478 sft

Seaberry Plan, Silo Mills, Joshua, TX, 76058

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 Brentwood 3F (w/Media) Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 with 5% annual appreciation on a $577,950 basis while $4,729/mo rent supports operations. Total monthly income totals $4,729/mo and a $2,829/mo payment preserves $619/mo for cash returns. Annual cash flow comes to $7,426/yr on $190,146 deployed, and return on cash invested reaches 23.97% in year one. Equity gained on principal adds $3,729/yr, and five-year appreciation sums $159,677 alongside rental yield of 9.82%. Five-year ROI measures 125.78% and total cumulative return in cash totals $239,173.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,729/mo property income versus a $2,829/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

Neighborhood Data

Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,000 (100%)
Owner Occupied HU	11,766 (73.5%)
Renter Occupied HU	3,326 (20.8%)
Vacant Housing Units	908 ( 5.7%)
Median Home Value	$342,641
Average Home Value	$373,292