Denver Plan, Summer Crest, Yta1j0 Fort Worth, TX, 76036 | 7.98% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Denver Plan, Summer Crest, Yta1j0 Fort Worth, TX, 76036 | 7.98% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1588 sft

10825 Black Onyx Dr, Crowley, TX, 76036

3 Bed
2 Bath
1588 sft

10825 Black Onyx Dr, Fort Worth, TX, 76036

3 Bed
2 Bath
1848 sft

4924 Hitching Post Dr, Fort Worth, TX, 76036

3 Bed
2 Bath
1596 sft

10644 Diamond Mine Dr, Fort Worth, TX, 76036

Nearby investment properties with comparable prices

4 Bed
2 Bath
1967 sft

4940 Water Lily Ln, Fort Worth, TX, 76036

3 Bed
2 Bath
1848 sft

5032 Water Lily Ln, Fort Worth, TX, 76036

3 Bed
2 Bath
2041 sft

Grandview Plan, Hulen Trails, Crowley, TX, 76036

4 Bed
3 Bath
2057 sft

5013 Meadow Vista Ln, Fort Worth, TX, 76036

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

Rental property for sale in Yta1j0 Fort Worth at Denver Plan, Summer Crest, Yta1j0 Fort Worth, TX, 76036 priced at $369,990 pairs $2,460/mo rent with after a $1,811/mo payment. Total monthly income equals $2,460/mo. Return on cash invested is 18.23% in year one, and rental yield stands at 7.98% on a $369,990 basis. Equity gained on principal adds $2,387/yr, and 5% annual appreciation accumulates to $102,221 by year five. Five-year ROI measures 95.06% and total cumulative return in cash reaches $116,594. For financing, Ziffy Mortgage’s DSCR program evaluates $2,460/mo property income against a $1,811/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Step into your new home, where comfort and functionality come together in this beautifully designed one-story layout. Featuring 3 bedrooms, 2 baths, and a versatile flex room, this home offers the perfect space for work, play, or relaxation. The spacious covered outdoor living area extends your living space, making it ideal for entertaining or unwinding in the fresh air. Designed for modern living, this new home blends style, convenience, and thoughtful designall on one easy-to-navigate level!

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