








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Fort Worth at KINGBIRD Plan, Rock Creek Ranch, Fort Worth, TX, 76036 uses $133,591 cash to close to unlock $105/yr annual cash flow and $9/mo monthly cash flow. Total monthly income runs $2,874/mo, and a $1,972/mo payment keeps the spread at $9/mo. Purchase price stands at $402,990, and rental yield measures 8.56% with $2,874/mo rent. Return on cash invested shows 19.99% in year one, and 5% annual appreciation builds toward $111,339 over five years. Five-year ROI reaches 104.47% and total cumulative return in cash records $139,567. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,874/mo property income covering a $1,972/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 11,502 (75.9%) |
| Renter Occupied HU | 3,242 (21.4%) |
| Vacant Housing Units | 417 ( 2.8%) |
| Median Home Value | $345,283 |
| Average Home Value | $389,819 |
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Date | Event | Price |
|---|---|---|
| 2025-08-05 | Price change | $402,990 |
| 2025-02-08 | Listed for sale | $399,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A