Firefly Plan, Ranch at Duck CreekFort WorthTX76179
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
Rental property for sale in Fort Worth at Firefly Plan, Ranch at Duck Creek, Fort Worth, TX, 76179 priced at $321,990 converts $2,676/mo rent into $386/mo cash flow after a $1,576/mo obligation. Total monthly income equals $2,676/mo, and annual cash flow totals $4,635/yr on $106,740 invested. Return on cash invested prints 24.25% in year one, and rental yield reads 9.97% against a $321,990 entry. Equity gained on principal adds $2,078/yr, while 5% annual appreciation compiles into $88,960 by year five. Five-year ROI reaches 127.38% and total cumulative return in cash sums $135,964. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,676/mo property income covering a $1,576/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A