Concept 1912 Plan, Summer Crest, Fort Worth, TX, 76036 | $378/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

Concept 1912 Plan, Summer Crest, Fort Worth, TX, 76036 | $378/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2045 sft

10604 Zircon Ln, Crowley, TX, 76036

4 Bed
2 Bath
1420 sft

114 Todd Trl, Crowley, TX, 76036

4 Bed
3 Bath
2675 sft

1101-1115 W Cleburne Rd, Crowley, TX, 76036

4 Bed
3 Bath
2663 sft

2905 London Ln, Crowley, TX, 76036

Nearby investment properties with comparable prices

4 Bed
2 Bath
1912 sft

Concept 1912 Plan, Summer Crest, Fort Worth, TX, 76036

5 Bed
3 Bath
2118 sft

LEXINGTON Plan, Saratoga, Granbury, TX, 76049

4 Bed
2 Bath
1625 sft

STARKVILLE Plan, Saratoga, Granbury, TX, 76049

4 Bed
2 Bath
2022 sft

305 Shoshone Dr, Cleburne, TX, 76033

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 Concept 1912 Plan, Summer Crest, Fort Worth, TX, 76036 earns $378/mo cash flow from $2,874/mo rent with a $1,718/mo payment. Total monthly income totals $2,874/mo, and annual cash flow totals $4,536/yr on $116,353 capital. ROI tracks 23.81% on current figures, and rental yield reads 9.83% at a $350,990 purchase. Equity gained on principal adds $2,265/yr, and 5% annual appreciation supports $96,972 over five years. Five-year ROI reaches 124.95% and total cumulative return in cash sums $145,381. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,874/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Experience laid-back living in this spacious floor plan.. Oversized windows in the breakfast nook and family room frame backyard views. The kitchen features a center island, ample counter space and a walk-in pantry. Two secondary bedrooms share a bathroom, while bedroom four can be converted into a study. The private primary suite offers backyard views and a luxurious bathroom. Enjoy a direct-access, two-car garage and optional brick detailing.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,161 (100%)
Owner Occupied HU	11,502 (75.9%)
Renter Occupied HU	3,242 (21.4%)
Vacant Housing Units	417 ( 2.8%)
Median Home Value	$345,283
Average Home Value	$389,819