Haskell II Plan, Wildflower Ranch, Fort Worth, TX, 76177 | 4.82% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Haskell II Plan, Wildflower Ranch, Fort Worth, TX, 76177 | 4.82% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
6 Bath
4088 sft

708 Purple Dome Dr, Fort Worth, TX, 76177

4 Bed
5 Bath
3820 sft

705 Squill Rd, Fort Worth, TX, 76177

4 Bed
5 Bath
3849 sft

732 Purple Dome Dr, Fort Worth, TX, 76177

5 Bed
5 Bath
4033 sft

701 Squill Rd, Fort Worth, TX, 76177

Nearby investment properties with comparable prices

4 Bed
3 Bath
2645 sft

The Bedford Plan, Rocky Top Ranches, Azle, TX, 76020

3 Bed
3 Bath
2749 sft

11548 Ely Pl, Fort Worth, TX, 76052

3 Bed
3 Bath
2749 sft

11548 Ely Pl, Haslet, TX, 76052

5 Bed
4 Bath
3772 sft

6020 Swains Lake Dr #6WYMP3, Fort Worth, TX, 76179

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

Total monthly income runs $2,416/mo, and a $2,942/mo payment. Purchase price stands at $600,990, and rental yield measures 4.82% with $2,416/mo rent. Return on cash invested shows 8.78% in year one, and 5% annual appreciation builds toward $166,042 over five years. Five-year ROI reaches 44.36% and total cumulative return in cash records $87,719. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,416/mo property income covering a $2,942/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Haskell II floor plan offers a sophisticated two-story design featuring four bedrooms and four-and-a-half bathrooms, perfectly blending comfort with functionality. With a spacious three-car garage, it provides ample space for vehicles and storage. The first floor hosts a luxurious primary suite, an expansive kitchen with an island centerpiece, and seamless access to a formal dining area and family room, ideal for entertaining or family gatherings. Upstairs, you'll find three generously sized bedrooms and additional living space that can serve as a game room or lounge area. The Haskell II is tailored for those seeking an elevated living experience with a focus on versatility and modern style.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,136 (100%)
Owner Occupied HU	4,738 (39.0%)
Renter Occupied HU	6,293 (51.9%)
Vacant Housing Units	1,105 ( 9.1%)
Median Home Value	$370,746
Average Home Value	$395,657