Coventry 2F Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $219/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

Coventry 2F Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $219/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3311 sft

614 Goldeneye Dr, Granbury, TX, 76049

3 Bed
2 Bath
2062 sft

4104 Cimmaron Trl, Granbury, TX, 76049

5 Bed
4 Bath
3261 sft

Dewberry III Plan, Silo Mills, Joshua, TX, 76058

4 Bed
3 Bath
3000 sft

2129 Christine Dr, Granbury, TX, 76048

Nearby investment properties with comparable prices

3 Bed
2 Bath
2445 sft

132 Grey Wolf, Godley, TX, 76044

4 Bed
3 Bath
2546 sft

The Hollytree Plan, Coppenger Place, Godley, TX, 76044

5 Bed
4 Bath
3481 sft

7721 Sweet Sorghum St, Joshua, TX, 76058

4 Bed
3 Bath
2437 sft

8505 Stallion Dr, 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 Coventry 2F Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 listed at $529,950 pairs $3,988/mo rent with a $2,594/mo payment to leave $219/mo cash flow. Total monthly income runs $3,988/mo, and annual cash flow reaches $2,631/yr on $174,354 cash to close. Return on cash invested measures 21.57% in year one, and rental yield registers 9.03% at a $529,950 basis. Equity gained on principal adds $3,420/yr, and annual property appreciation at 5% supports $146,415 by year five. Five-year ROI tracks 112.95% and total cumulative return in cash totals $196,935. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,988/mo property income relative to a $2,594/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

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 and powder room, a spacious gourmet kitchen with a butler's pantry, dual vanities in the primary bathroom as well as a game 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