Harvard EW 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $209/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

Harvard EW 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $209/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2332 sft

6726 Katie Corral Dr, Fort Worth, TX, 76126

3 Bed
3 Bath
3077 sft

8909 Augusta Dr, Granbury, TX, 76049

5 Bed
4 Bath
3557 sft

Rose III Plan, Star Ranch, Godley, TX, 76044

5 Bed
4 Bath
3557 sft

Rose III Plan, Star Ranch, Godley, TX, 76044

Nearby investment properties with comparable prices

Princeton 2F (w/Game) Plan, Llano Springs Classic Series

5 Bed
4 Bath
3200 sft

Princeton 2F (w/Game) Plan, Llano Springs Classic Series, Fort Worth, TX, 76123

5 Bed
4 Bath
3200 sft

Princeton 2F (w/Game) Plan, Llano Springs Classic Series, Fort Worth, TX, 76123

Harvard EW 2F w/Media Plan, Llano Springs Classic Series

4 Bed
4 Bath
3185 sft

Harvard EW 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123

5 Bed
5 Bath
3979 sft

Bellflower III Plan, Silo Mills, Joshua, TX, 76058

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 Harvard EW 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 earns $209/mo cash flow from $4,013/mo rent with a $2,618/mo payment. Total monthly income totals $4,013/mo, and annual cash flow totals $2,510/yr on $175,999 capital. ROI tracks 21.49% on current figures, and rental yield reads 9% at a $534,950 purchase. Equity gained on principal adds $3,452/yr, and 5% annual appreciation supports $147,797 over five years. Five-year ROI reaches 112.5% and total cumulative return in cash sums $198,001. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,013/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This 4 bedroom 3 1/2 bathroom plan includes a study and powder room, dual vanities in the primary bath, beautiful gourmet kitchen with the latest desired elements as well as a game and media room upstairs.. Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more! Don't forget, with every First Texas, Gallery Custom or Harwood Home you will have the flexibility to customize our plans to fit your family perfectly. ***Some features shown on layout may be optional. Consult with the Sales Counselor for community plan specific features.***

Neighborhood Data

Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,000 (100%)
Owner Occupied HU	11,766 (73.5%)
Renter Occupied HU	3,326 (20.8%)
Vacant Housing Units	908 ( 5.7%)
Median Home Value	$342,641
Average Home Value	$373,292