Cali Plan, Augusta Square, Fort Worth, TX, 76120 | $103/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

Cali Plan, Augusta Square, Fort Worth, TX, 76120 | $103/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2647 sft

Perry Plan, Augusta Square, Fort Worth, TX, 76120

4 Bed
2 Bath
1855 sft

Bergamot Plan, Augusta Square, Fort Worth, TX, 76120

4 Bed
3 Bath
2577 sft

Ozark Plan, Augusta Square, Fort Worth, TX, 76120

4 Bed
3 Bath
2577 sft

8104 Danny Scarth Ln, Fort Worth, TX, 76120

Nearby investment properties with comparable prices

4 Bed
2 Bath
1855 sft

8165 Trudy Ln, Fort Worth, TX, 76120

3 Bed
3 Bath
2243 sft

Plan 1459 Plan, Ventana, Fort Worth, TX, 76126

Dogwood III Plan, Parks at Panchasarp Farms

4 Bed
3 Bath
2333 sft

Dogwood III Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

Carolina Plan, Parks at Panchasarp Farms

3 Bed
2 Bath
2313 sft

Carolina Plan, Parks at Panchasarp Farms, Burleson, TX, 76028

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 Cali Plan, Augusta Square, Fort Worth, TX, 76120 listed at $434,990 pairs $3,196/mo rent with a $2,129/mo payment to leave $103/mo cash flow. Total monthly income runs $3,196/mo, and annual cash flow reaches $1,233/yr on $144,199 cash to close. Return on cash invested measures 20.76% in year one, and rental yield registers 8.82% at a $434,990 basis. Equity gained on principal adds $2,807/yr, and annual property appreciation at 5% supports $120,180 by year five. Five-year ROI tracks 108.63% and total cumulative return in cash totals $156,645. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,196/mo property income relative to a $2,129/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Augusta Square community in Fort Worth, Texas, where modern living meets small-town charm. Introducing our newest addition to this friendly neighborhood: The Cali floor plan, a buyer favorite nationwide. Step inside Augusta Square and be greeted by the communities stunning brick and rock exterior elevations, a testament to its timeless appeal. Inside the Cali, you'll find 1788 square feet of thoughtfully designed space. A 4-bedroom, 2-bathroom home is perfect for families of all sizes. The heart of the home is the spacious kitchen, featuring painted cabinetry, granite or quartz countertops, and luxury vinyl wood flooring. This area seamlessly flows into the combination living and dining area, making it ideal for entertaining guests or enjoying family meals. Retreat to the primary bedroom, where relaxation awaits. Here, you'll find an attached bathroom complete with a walk-in closet and a separate toilet for added privacy. Not only does the Cali offer functional living space, but it also boasts stylish finishes throughout. From the timeless marble tile surround in the primary and secondary bathrooms to the cozy carpeted floors in the bedrooms, every detail has been carefully considered to create a comfortable and inviting atmosphere. Don't miss your chance to be a part of this vibrant community and own your dream home in Augusta Square. Contact us today to schedule a tour and experience the Cali floor plan for yourself. Your new home awaits!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,123 (100%)
Owner Occupied HU	4,007 (43.9%)
Renter Occupied HU	4,644 (50.9%)
Vacant Housing Units	472 ( 5.2%)
Median Home Value	$334,226
Average Home Value	$447,957