Classic - Dartmouth Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008 | $660/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

Classic - Dartmouth Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008 | $660/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2548 sft

15145 Green Bluff Dr, Aledo, TX, 76008

4 Bed
5 Bath
2958 sft

464 Shadowfax Dr, Aledo, TX, 76008

4 Bed
3 Bath
2670 sft

808 Zenica Dr, Aledo, TX, 76008

Classic - Cornell Plan, Rio Vista at Kelly Ranch

5 Bed
4 Bath
4130 sft

Classic - Cornell Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008

Nearby investment properties with comparable prices

Dartmouth Plan, Rio Vista at Kelly Ranch

4 Bed
3 Bath
3390 sft

Dartmouth Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008

3 Bed
2 Bath
2077 sft

8610 Ashland Ct, Granbury, TX, 76049

3 Bed
2 Bath
1830 sft

501 Panama Ct, Granbury, TX, 76048

3 Bed
3 Bath
1964 sft

3208 N Roadrunner Ct, 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

Total monthly income equals $4,500/mo, and annual cash flow records $7,920/yr on $177,657 to close. Return on cash invested measures 24.52% and rental yield reads 10% at the current $539,990. Equity gained on principal adds $3,484/yr, and 5% annual appreciation supports $149,189 by year five. Five-year ROI prints 128.78% and total cumulative return in cash totals $228,779.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,500/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Rio Vista at Kelly Ranch, an exclusive gated, master-planned community just minutes from Aledo's most anticipated golf course, is located on Kelly Road, south of Aledo, TX. Here, our new construction homes boast spacious layouts, ample natural light, and thoughtfully designed interiors, ensuring comfort and convenience for every resident. This new home community will boast our new houses for sale, just a stone's throw away from Fort Worth and the town square of Aledo that features a diverse selection of dining options. With easy access to both I-20 and I-30, commuting to Fort Worth's bustling city center is a breeze, making it ideal for professionals and families alike. Rio Vista at Kelly Ranch is a short drive down Highway 377 to Benbrook Lake for those seeking water activities and offers fishing, boating, and scenic views. For all your shopping needs, look no further than the Shops at Willow Park, where you'll find an array of boutiques, restaurants, and entertainment options. Nature enthusiasts will delight in the nearby South Holiday Park Campground, perfect for picnics, hiking, and outdoor recreation. At Rio Vista at Kelly Ranch, you'll discover new houses for sale in the DFW area that embrace the best of both worlds: the tranquility of suburban living and the excitement of city life, all within reach.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,914 (100%)
Owner Occupied HU	8,685 (87.6%)
Renter Occupied HU	749 ( 7.6%)
Vacant Housing Units	480 ( 4.8%)
Median Home Value	$528,969
Average Home Value	$590,314