Concept 2870 Plan, Hulen TrailsFort WorthTX76036
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
Investment property for sale in Fort Worth at Concept 2870 Plan, Hulen Trails, Fort Worth, TX, 76036 with 5% annual appreciation on a $441,990 basis while $4,967/mo rent supports operations. Total monthly income totals $4,967/mo and a $2,163/mo payment preserves $1,824/mo for cash returns. Annual cash flow comes to $21,891/yr on $146,520 deployed, and return on cash invested reaches 34.85% in year one. Equity gained on principal adds $2,852/yr, and five-year appreciation sums $122,114 alongside rental yield of 13.49%. Five-year ROI measures 184.19% and total cumulative return in cash totals $269,879.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,967/mo property income versus a $2,163/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Landsea Homes
Mls Name: Landsea Holdings Corp.
Mls Provider:
Mls ID: #N/A