Frey Plan, West Square : ClassicFort WorthTX76108
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 Frey Plan, West Square: Classic, Fort Worth, TX, 76108 offers a 9.36% rental yield on a $342,999 purchase with $2,676/mo rent. Total monthly income registers $2,676/mo, and a $1,679/mo payment leaves $237/mo available for distribution. Annual cash flow reaches $2,840/yr on $113,704 to close, and return on cash invested stands at 22.41% in year one. Equity gained on principal adds $2,213/yr while 5% annual appreciation supports $94,764 over five years. Portfolio math shows five-year ROI at 117.46% and total cumulative return in cash at $133,560. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,676/mo property income against a $1,679/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Housing Distribution
Address Breakdown
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A