Explorer Plan, A-1 Homes Fort WorthFort WorthTX76119
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 Explorer Plan, A-1 Homes Fort Worth, Fort Worth, TX, 76119 offers a 9.61% rental yield on a $103,999 purchase with $833/mo rent. Total monthly income registers $833/mo, and a $509/mo payment leaves $93/mo available for distribution. Annual cash flow reaches $1,122/yr on $34,476 to close, and return on cash invested stands at 23.16% in year one. Equity gained on principal adds $671/yr while 5% annual appreciation supports $28,733 over five years. Portfolio math shows five-year ROI at 121.58% and total cumulative return in cash at $41,915. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $833/mo property income against a $509/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Housing Distribution
Address Breakdown
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • A-1 Homes
Mls Name: A-1 Homes
Mls Provider:
Mls ID: #N/A