Cali Plan, Augusta Square, Fort Worth, TX, 76120 | $138/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 | $138/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2604 sft

2717 Big Spring Dr, Fort Worth, TX, 76120

4 Bed
3 Bath
2647 sft

8221 Trudy Ln, Fort Worth, TX, 76120

4 Bed
3 Bath
2577 sft

8104 Danny Scarth Ln, Fort Worth, TX, 76120

4 Bed
3 Bath
2647 sft

8132 Danny Scarth Ln, Fort Worth, TX, 76120

Nearby investment properties with comparable prices

4 Bed
3 Bath
2452 sft

1033 Hickory Chase Ln, Crowley, TX, 76036

5 Bed
4 Bath
2951 sft

The Emilia Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

5 Bed
4 Bath
2968 sft

6672 Denim Dr, Crowley, TX, 76036

5 Bed
4 Bath
2937 sft

6708 Denim Dr, Crowley, TX, 76036

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 Cali Plan, Augusta Square, Fort Worth, TX, 76120 offers $3,196/mo rent that, after a $2,105/mo payment, leaves $138/mo cash flow. Total monthly income is $3,196/mo, and annual cash flow is $1,654/yr on $142,542 cash. Return on cash invested measures 21.07% in year one, and rental yield stands at 8.92% at a $429,990 entry. Equity gained on principal adds $2,775/yr while 5% annual appreciation compounds into $118,798 by year five. Five-year ROI records 110.27% and total cumulative return in cash reaches $157,175. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,196/mo property income versus a $2,105/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the 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, quartz and/or granite countertops, and porcelain tile 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, double vanity, and a separate toilet for added privacy. Say goodbye to sharing sinks - the Cali ensures ample space for everyone's morning routine. 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 tod

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