Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Fort Worth at Cypress II Plan, Copper Creek, Fort Worth, TX, 76131 priced at $431,990 converts $4,697/mo rent into $1,625/mo cash flow after a $2,114/mo obligation. Total monthly income equals $4,697/mo, and annual cash flow totals $19,505/yr on $143,205 invested. Return on cash invested prints 33.53% in year one, and rental yield reads 13.05% against a $431,990 entry. Equity gained on principal adds $2,788/yr, while 5% annual appreciation compiles into $119,351 by year five. Five-year ROI reaches 177.11% and total cumulative return in cash sums $253,623. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,697/mo property income covering a $2,114/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-04-11 | Listed for sale | $431,990 |
| 2024-04-01 | Listing removed | N/A |
| 2024-03-08 | Listed for sale | $431,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Michelle Jones • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
