Hawthorn II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123 | $705/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

Hawthorn II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123 | $705/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2519 sft

6949 Night Owl Ln, Fort Worth, TX, 76123

4 Bed
3 Bath
2554 sft

6916 Deadwood Trl, Fort Worth, TX, 76123

Boxwood III Plan, Rocky Creek Crossing 60s Sales Phase 1

5 Bed
4 Bath
3704 sft

Boxwood III Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123

Hemlock II Plan, Rocky Creek Crossing 60s Sales Phase 1

4 Bed
3 Bath
2988 sft

Hemlock II Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123

Nearby investment properties with comparable prices

4 Bed
3 Bath
3006 sft

Hawthorn II Plan, Rocky Creek Crossing, Crowley, TX, 76036

Hawthorn II Plan, Rocky Creek Crossing 60s

4 Bed
3 Bath
3152 sft

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

3 Bed
2 Bath
2069 sft

Concept 2027 Plan, Coyote Crossing, Godley, TX, 76044

3 Bed
2 Bath
1966 sft

9008 Monticello Dr, Granbury, TX, 76049

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 Hawthorn II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123 priced at $437,990 converts $3,820/mo rent into $705/mo cash flow after a $2,144/mo obligation. Total monthly income equals $3,820/mo, and annual cash flow totals $8,461/yr on $145,194 invested. Return on cash invested prints 25.74% in year one, and rental yield reads 10.47% against a $437,990 entry. Equity gained on principal adds $2,826/yr, while 5% annual appreciation compiles into $121,009 by year five. Five-year ROI reaches 135.33% and total cumulative return in cash sums $196,491. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,820/mo property income covering a $2,144/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Hawthorn is a well-designed 2-story home that balances comfort and functionality. The first floor includes a large primary bedroom with an en-suite bathroom. The spacious open layout connects the kitchen, living, and dining areas, perfect for daily living and entertainment. The standout kitchen features a large island for meal prep and casual dining. A flexible space can serve as a study or home office. Upstairs, a game room offers leisure space. An optional third-car garage enhances practicality and storage. The Hawthorn is a versatile and inviting home for various lifestyles.

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