EDEN Plan, The Overlook, Fort Worth, TX, 76135 | $613/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

EDEN Plan, The Overlook, Fort Worth, TX, 76135 | $613/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1915 sft

1165 Snowbird Ct, Benbrook, TX, 76126

4 Bed
2 Bath
2591 sft

1205 Hickory Bend Ln, Fort Worth, TX, 76108

3 Bed
2 Bath
1892 sft

3706 Red Bud Dr, Weatherford, TX, 76087

4 Bed
3 Bath
3008 sft

4109 E Bankhead Hwy, Hudson Oaks, TX, 76087

Nearby investment properties with comparable prices

4 Bed
2 Bath
1586 sft

10652 Diamond Mine Dr, Crowley, TX, 76036

4 Bed
3 Bath
1586 sft

10652 Diamond Mine Dr, Fort Worth, TX, 76036

3 Bed
2 Bath
1487 sft

10400 January Cir, Fort Worth, TX, 76126

3 Bed
2 Bath
1831 sft

2821 Andesite Ln, Fort Worth, TX, 76108

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 EDEN Plan, The Overlook, Fort Worth, TX, 76135 with 5% annual appreciation on a $318,990 basis while $2,881/mo rent supports operations. Total monthly income totals $2,881/mo and a $1,561/mo payment preserves $613/mo for cash returns. Annual cash flow comes to $7,355/yr on $105,745 deployed, and return on cash invested reaches 26.86% in year one. Equity gained on principal adds $2,058/yr, and five-year appreciation sums $88,131 alongside rental yield of 10.84%. Five-year ROI measures 141.34% and total cumulative return in cash totals $149,458.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,881/mo property income versus a $1,561/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Eden is a two-story, approx 1,805 sq. ft., 3-bedroom, 2.5-bathroom Townhome floor plan designed with you in mind. The inviting front porch and entry leads to a foyer which opens to the spacious living area. The living area is located adjacent to the open kitchen area. Enjoy preparing meals and spending time gathered around the large kitchen island. The kitchen leads to the stairs, covered patio, and rear entry garage. There's a powder bath located conveniently off the kitchen, as well. Upstairs, you will find a spacious loft area. The primary bedroom suite, two secondary bedrooms, a secondary full bathroom, and laundry room are also located upstairs. Youll enjoy added security in your new home with our Home is Connected features. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Additional features include ceramic tile flooring at entry, downstairs living areas and wet areas, stainless steel appliances, and much more! Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers, front porches, stone options, and lot premiums) that require an additional charge. Landscaping and furnishings are dcor items and

Neighborhood Data

Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,736 (100%)
Owner Occupied HU	5,433 (55.8%)
Renter Occupied HU	3,527 (36.2%)
Vacant Housing Units	776 ( 8.0%)
Median Home Value	$368,676
Average Home Value	$419,949