Jourdanton Plan, Marine Creek RanchFort WorthTX76179
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
Rental property for sale in Fort Worth at Jourdanton Plan, Marine Creek Ranch, Fort Worth, TX, 76179 priced at $458,990 pairs $6,157/mo rent with $2,893/mo cash flow after a $2,247/mo payment. Total monthly income equals $6,157/mo, and annual cash flow comes to $34,711/yr on $152,155 invested. Return on cash invested is 42.72% in year one, and rental yield stands at 16.1% on a $458,990 basis. Equity gained on principal adds $2,962/yr, and 5% annual appreciation accumulates to $126,810 by year five. Five-year ROI measures 226.38% and total cumulative return in cash reaches $344,456. For financing, Ziffy Mortgage’s DSCR program evaluates $6,157/mo property income against a $2,247/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Coventry Homes
Mls Name: McGuyer Homebuilders, Inc.
Mls ID: #N/A