Jefferson 2F w/Media Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | 7.93% Rental Yield

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 | 7.93% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2988 sft

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

5 Bed
4 Bath
3704 sft

Boxwood III Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

4 Bed
3 Bath
2935 sft

Cypress II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

Hemlock II Plan, Rocky Creek Crossing 60s

4 Bed
3 Bath
2988 sft

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

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, Coyote Crossing, 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 offers a 7.93% rental yield on a $577,950 purchase with $3,820/mo rent. 23% in year one. Equity gained on principal adds $3,729/yr while 5% annual appreciation supports $159,677 over five years. Portfolio math shows five-year ROI at 95.02% and total cumulative return in cash at $180,673. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,820/mo property income against a $2,829/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

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