Harvard EW 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $16/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 | $16/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2988 sft

Hemlock II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

5 Bed
4 Bath
3704 sft

Boxwood III Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

4 Bed
3 Bath
2935 sft

Cypress II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

Hemlock II Plan, Rocky Creek Crossing 60s

4 Bed
3 Bath
2988 sft

Hemlock II Plan, Rocky Creek Crossing 60s, Fort Worth, TX, 76123

Nearby investment properties with comparable prices

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

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

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

Rental property for sale in Fort Worth at Harvard EW 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 priced at $534,950 pairs $3,820/mo rent with $16/mo cash flow after a $2,618/mo payment. Total monthly income equals $3,820/mo, and annual cash flow comes to $194/yr on $175,999 invested. Return on cash invested is 20.17% in year one, and rental yield stands at 8.57% on a $534,950 basis. Equity gained on principal adds $3,452/yr, and 5% annual appreciation accumulates to $147,797 by year five. Five-year ROI measures 105.45% and total cumulative return in cash reaches $185,593. For financing, Ziffy Mortgage’s DSCR program evaluates $3,820/mo property income against a $2,618/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Explore the Harvard EW 2F w/Media Floor Plan - New Home Design Available in Llano Springs, TX The Harvard EW 2F w/Media offers 4 bedrooms, 3.5 bathrooms, and 3185 sq. ft. of thoughtfully designed living space that adapts to your needs. From everyday routines to special moments, this layout is built to support how you live with comfort, functionality, and style in mind. With features like a private study - ideal for working from home or quiet focus, a powder room - convenient for guests, and upstairs game and media rooms that provide the perfect foundation for personalization and everyday convenience. Whether you're relaxing, hosting, working from home, or simply enjoying daily life, the Harvard EW 2F w/Media provides the right spaces in the right places. Available in select First Texas Homes communities across DFW, this plan can be tailored with a variety of structural options and design finishes. Explore the Harvard EW 2F w/Media today and discover how First Texas Homes makes it easy to create a home that feels truly yours. 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 the layout may be optional. Speak with the Sales Consultant about 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