KINGSTON Plan, Rosewood at BeltmillFort WorthTX76131
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 KINGSTON Plan, Rosewood at Beltmill, Fort Worth, TX, 76131 priced at $375,990 converts $2,958/mo rent into $285/mo cash flow after a $1,840/mo obligation. Total monthly income equals $2,958/mo, and annual cash flow totals $3,415/yr on $124,641 invested. Return on cash invested prints 22.65% in year one, and rental yield reads 9.44% against a $375,990 entry. Equity gained on principal adds $2,426/yr, while 5% annual appreciation compiles into $103,879 by year five. Five-year ROI reaches 118.76% and total cumulative return in cash sums $148,022. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,958/mo property income covering a $1,840/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A