Cooper F Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $176/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

Cooper F Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $176/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Princeton 2F (w/Game) Plan, Llano Springs Classic Series

5 Bed
4 Bath
3200 sft

Princeton 2F (w/Game) Plan, Llano Springs Classic Series, Fort Worth, TX, 76123

3 Bed
3 Bath
2764 sft

5820 Long Dr, Granbury, TX, 76049

4 Bed
3 Bath
2839 sft

The Amarillo Plan, Coyote Crossing, Godley, TX, 76044

4 Bed
3 Bath
2692 sft

113 Legacy Downs Dr, Fort Worth, TX, 76126

Nearby investment properties with comparable prices

5 Bed
4 Bath
3200 sft

Cooper F Plan, Llano Springs, Fort Worth, TX, 76123

Hawthorne II Side Entry Plan, Wildcat Ridge

4 Bed
3 Bath
2758 sft

Hawthorne II Side Entry Plan, Wildcat Ridge, Godley, TX, 76044

4 Bed
3 Bath
2758 sft

Hawthorne II Side Entry Plan, Wildcat Ridge, Godley, TX, 76044

4 Bed
3 Bath
2758 sft

Hawthorne II Side Entry Plan, Wildcat Ridge, Godley, TX, 76044

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 Cooper F Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 with 5% annual appreciation on a $533,950 basis while $3,973/mo rent supports operations. Total monthly income totals $3,973/mo and a $2,613/mo payment preserves $176/mo for cash returns. Annual cash flow comes to $2,117/yr on $175,670 deployed, and return on cash invested reaches 21.27% in year one. Equity gained on principal adds $3,445/yr, and five-year appreciation sums $147,521 alongside rental yield of 8.93%. Five-year ROI measures 111.31% and total cumulative return in cash totals $195,539.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,973/mo property income versus a $2,613/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This 5 bedroom 3 1/2 bathroom plan includes a study, a powder room, spacious kitchen with a butler's pantry, covered patio, perfect for outdoor relaxation, as well as a flex room and game and optional media room upstairs.. Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more! Don't forget, with every First Texas, Gallery Custom or Harwood Home you will have the flexibility to customize our plans to fit your family perfectly. ***Some features shown on layout may be optional. Consult with the Sales Counselor for community plan specific features.***

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