Hemlock II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123 | $769/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

Hemlock II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123 | $769/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
2988 sft

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

4 Bed
2 Bath
2927 sft

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

4 Bed
4 Bath
2838 sft

Violet IV Plan, Silo Mills, Joshua, TX, 76058

5 Bed
4 Bath
3261 sft

Dewberry 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 Hemlock II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123 uses $142,210 cash to close to unlock $9,229/yr annual cash flow and $769/mo monthly cash flow. Total monthly income runs $3,820/mo, and a $2,100/mo payment keeps the spread at $769/mo. Purchase price stands at $428,990, and rental yield measures 10.69% with $3,820/mo rent. Return on cash invested shows 26.4% in year one, and 5% annual appreciation builds toward $118,522 over five years. Five-year ROI reaches 138.88% and total cumulative return in cash records $197,505. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,820/mo property income covering a $2,100/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 Hemlock is a beautifully designed 2-story home that blends functionality with elegance. The first floor features a large primary suite with an en-suite bathroom and a walk-in closet. An optional second primary room upstairs is ideal for guests, while a vibrant game room adds to the entertainment options. For added convenience, there's an optional 3rd-car garage for storage or extra vehicles. The Hemlock's design offers flexibility and comfort for a variety of 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