Cypress II Plan, Rocky Creek Crossing 60s, Fort Worth, TX, 76123 | $798/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

Cypress II Plan, Rocky Creek Crossing 60s, Fort Worth, TX, 76123 | $798/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2554 sft

6916 Deadwood Trl, Fort Worth, TX, 76123

Boxwood III Plan, Rocky Creek Crossing 60s Sales Phase 1

5 Bed
4 Bath
3704 sft

Boxwood III Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123

Hawthorn II Plan, Rocky Creek Crossing 60s Sales Phase 1

4 Bed
3 Bath
3152 sft

Hawthorn II Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123

Hemlock II Plan, Rocky Creek Crossing 60s Sales Phase 1

4 Bed
3 Bath
2988 sft

Hemlock II Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123

Nearby investment properties with comparable prices

4 Bed
3 Bath
2935 sft

Cypress II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

4 Bed
2 Bath
2849 sft

Cypress II Plan, Rocky Creek Crossing, Crowley, TX, 76036

3 Bed
2 Bath
1846 sft

Concept 1841 Plan, Coyote Crossing, Godley, TX, 76044

3 Bed
2 Bath
1841 sft

Concept 1841 Plan, Coyote Crossing, 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 Cypress II Plan, Rocky Creek Crossing 60s, Fort Worth, TX, 76123 earns $798/mo cash flow from $3,820/mo rent with a $2,080/mo payment. Total monthly income totals $3,820/mo, and annual cash flow totals $9,575/yr on $140,884 capital. ROI tracks 26.71% on current figures, and rental yield reads 10.79% at a $424,990 purchase. Equity gained on principal adds $2,742/yr, and 5% annual appreciation supports $117,417 over five years. Five-year ROI reaches 140.49% and total cumulative return in cash sums $197,930. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,820/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Cypress is a beautifully designed 2-story home that combines modern living with comfort and style. The first floor features a luxurious primary suite, providing a serene retreat with ample space and privacy. The heart of the home is the open kitchen layout, boasting a large island perfect for casual dining and entertaining. Optional features include a flexible space on the first floor that can be tailored to fit your lifestyle needs, whether as a home office or guest room. Upstairs, a spacious game room offers a perfect spot for recreation and relaxation for the whole family. For those seeking additional storage or vehicle space, an optional 3rd-car garage is available, making the Cypress a highly adaptable and desirable home.

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