Dove Plan, Rock Creek RanchFort WorthTX76036
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Fort Worth at Dove Plan, Rock Creek Ranch, Fort Worth, TX, 76036 earns $143/mo cash flow from $2,760/mo rent with a $1,801/mo payment. Total monthly income totals $2,760/mo, and annual cash flow totals $1,719/yr on $121,989 capital. ROI tracks 21.32% on current figures, and rental yield reads 9% at a $367,990 purchase. Equity gained on principal adds $2,375/yr, and 5% annual appreciation supports $101,669 over five years. Five-year ROI reaches 111.64% and total cumulative return in cash sums $136,186. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,760/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A