Hillcrest 2F (w/Media) Plan, Marine Creek Ranch, Fort Worth, TX, 76179 | 6.27% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Hillcrest 2F (w/Media) Plan, Marine Creek Ranch, Fort Worth, TX, 76179 | 6.27% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1891 sft

4956 Arden Springs Ave, Fort Worth, TX, 76179

4 Bed
3 Bath
2665 sft

Brittany 40 2F Plan, Marine Creek Ranch, Fort Worth, TX, 76179

Princeton FSW (w/Game) Plan, Marine Creek Ranch

5 Bed
4 Bath
3342 sft

Princeton FSW (w/Game) Plan, Marine Creek Ranch, Fort Worth, TX, 76179

Brentwood 3F (w/Media) Plan, Marine Creek Ranch

5 Bed
4 Bath
4302 sft

Brentwood 3F (w/Media) Plan, Marine Creek Ranch, Fort Worth, TX, 76179

Nearby investment properties with comparable prices

4 Bed
3 Bath
2737 sft

2737W Plan, Ventana 60', Fort Worth, TX, 76126

4 Bed
3 Bath
3431 sft

Carmine - SH 4461 Plan, Tavolo Park, Fort Worth, TX, 76123

4 Bed
4 Bath
3376 sft

8712 Heartland Dr, Fort Worth, TX, 76123

5 Bed
4 Bath
3376 sft

6720 Rosby Ave, Fort Worth, TX, 76123

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 Hillcrest 2F (w/Media) Plan, Marine Creek Ranch, Fort Worth, TX, 76179 generates $3,178/mo in rent, after a $2,976/mo payment. Total monthly income is $3,178/mo. Return on cash invested sits at 13.19% in year one, and rental yield is 6.27% on a $607,950 entry. Equity gained on principal adds $3,923/yr, while 5% annual appreciation builds toward $167,965 over five years. Five-year ROI reaches 67.99% and total cumulative return in cash sums $135,996. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,178/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Explore the Hillcrest 2F (w/Media) Floor Plan - New Home Design Available in Fort Worth, TX The Hillcrest 2F (w/Media) offers 5 bedrooms, 3.5 bathrooms, and 3896 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. Features like a dedicated study and powder room - ideal for remote work or guests, formal dining and living areas - perfect for hosting and daily living, and upstairs game and media rooms - great for family fun and entertainment create a flexible foundation for personalization and convenience. Whether you're relaxing, hosting, working from home, or simply enjoying daily life, the Hillcrest 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 Hillcrest 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 Counselor for community plan-specific features.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	28,691 (100%)
Owner Occupied HU	22,929 (79.9%)
Renter Occupied HU	4,858 (16.9%)
Vacant Housing Units	904 ( 3.2%)
Median Home Value	$355,811
Average Home Value	$415,903