Heath - 4452 TP Plan, Tavolo ParkFort WorthTX76123
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
Total monthly income registers $5,161/mo, and a $2,633/mo payment leaves $1,335/mo available for distribution. Annual cash flow reaches $16,025/yr on $177,002 to close, and return on cash invested stands at 29.11% in year one. Equity gained on principal adds $3,472/yr while 5% annual appreciation supports $148,639 over five years. Portfolio math shows five-year ROI at 153.4% and total cumulative return in cash at $271,522. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,161/mo property income against a $2,633/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Shaddock Homes
Mls Name: Shaddock Homes
Mls ID: #N/A