Caroline 2F Plan, Llano Springs Classic SeriesFort WorthTX76123
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Fort Worth at Caroline 2F Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 offers $3,820/mo rent that, after a $2,525/mo payment, leaves $151/mo cash flow. Total monthly income is $3,820/mo, and annual cash flow is $1,816/yr on $169,748 cash. Return on cash invested measures 21.13% in year one, and rental yield stands at 8.88% at a $515,950 entry. Equity gained on principal adds $3,329/yr while 5% annual appreciation compounds into $142,547 by year five. Five-year ROI records 110.59% and total cumulative return in cash reaches $187,727. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,820/mo property income versus a $2,525/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
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 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Courtney Kelly • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A