Concept 2186 Plan, Summer Crest, Fort Worth, TX, 76036 | $221/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 2186 Plan, Summer Crest, Fort Worth, TX, 76036 | $221/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1796 sft

10620 Zircon Ln, Fort Worth, TX, 76036

4 Bed
3 Bath
2045 sft

10869 Bloodstone Dr, Fort Worth, TX, 76036

4 Bed
3 Bath
1940 sft

10612 Brocket Ln, Crowley, TX, 76036

4 Bed
2 Bath
1831 sft

5033 Meadow Vista Ln, Crowley, TX, 76036

Nearby investment properties with comparable prices

4 Bed
2 Bath
1800 sft

The Rose Plan, Hadley Farms, Godley, TX, 76044

3 Bed
2 Bath
1800 sft

4910 Terlingua Dr, Granbury, TX, 76048

4 Bed
2 Bath
1937 sft

1152 Avery Rd, Granbury, TX, 76049

4 Bed
3 Bath
2173 sft

13432 Hang Fire Ln, Cresson, TX, 76035

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 Concept 2186 Plan, Summer Crest, Fort Worth, TX, 76036 generates $2,874/mo in rent and, after a $1,826/mo payment, leaves $221/mo in cash flow. Total monthly income is $2,874/mo, and annual cash flow is $2,655/yr on $123,646 invested. Return on cash invested sits at 22.06% in year one, and rental yield is 9.25% on a $372,990 entry. Equity gained on principal adds $2,407/yr, while 5% annual appreciation builds toward $103,050 over five years. Five-year ROI reaches 115.59% and total cumulative return in cash sums $142,928. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,874/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Explore luxury and practicality in this meticulously designed layout. Inside, youll find a formal dining room, flex room or private study. The open-concept kitchen, breakfast nook and family room offer relaxation, with an optional fireplace. Outdoor living is enhanced with two covered patio options. The primary suite boasts backyard views and luxury amenities. Additional bedrooms share a full bathroom, with the third bedroom that can be converted into a kids retreat.

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