Jefferson 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $881/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

Jefferson 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $881/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3210 sft

6308 Vega Rd, Godley, TX, 76044

4 Bed
4 Bath
3557 sft

Rose II Plan, Wildcat Ridge, Godley, TX, 76044

5 Bed
5 Bath
4226 sft

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

5 Bed
5 Bath
4226 sft

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

Nearby investment properties with comparable prices

Brentwood 3F (w/Media) Plan, Llano Springs

5 Bed
4 Bath
4302 sft

Brentwood 3F (w/Media) Plan, Llano Springs, Fort Worth, TX, 76123

Jefferson 2F w/Media Plan, Llano Springs Classic Series

5 Bed
4 Bath
4205 sft

Jefferson 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123

Brentwood 3F (w/Media) Plan, Llano Springs Classic Series

5 Bed
4 Bath
4302 sft

Brentwood 3F (w/Media) Plan, Llano Springs Classic Series, Fort Worth, TX, 76123

4 Bed
4 Bath
3695 sft

Spring Cress II Plan, Wildcat Ridge, Godley, TX, 76044

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 Jefferson 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 listed at $577,950 pairs $4,991/mo rent with a $2,829/mo payment to leave $881/mo cash flow. Total monthly income runs $4,991/mo, and annual cash flow reaches $10,570/yr on $190,146 cash to close. Return on cash invested measures 25.62% in year one, and rental yield registers 10.36% at a $577,950 basis. Equity gained on principal adds $3,729/yr, and annual property appreciation at 5% supports $159,677 by year five. Five-year ROI tracks 134.64% and total cumulative return in cash totals $256,021. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,991/mo property income relative to a $2,829/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This 5 bedroom 3 1/2 bathroom plan is designed with a beautiful foyer area as you walk through the front door.. Enjoy a covered patio, which is perfect for outdoor relaxation, a gourmet kitchen with butler's pantry, spacious utility room, two vanities in the primary bath, as well as a study and powder room. Up the curved staircase is a media and game room, great for entertaining or hanging out with the family. Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more! 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 layout may be optional. Consult with the Sales Counselor for community plan specific features.***

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