Kinsey Plan, The River DistrictFort WorthTX76114
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
Investment property for sale in Fort Worth at Kinsey Plan, The River District, Fort Worth, TX, 76114 earns $205/mo cash flow from $3,426/mo rent with a $2,217/mo payment. Total monthly income totals $3,426/mo, and annual cash flow totals $2,458/yr on $150,170 capital. ROI tracks 21.55% on current figures, and rental yield reads 9.08% at a $453,000 purchase. Equity gained on principal adds $2,923/yr, and 5% annual appreciation supports $125,156 over five years. Five-year ROI reaches 112.82% and total cumulative return in cash sums $169,416. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,426/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Housing Distribution
Address Breakdown
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Janet Bishop • Village Homes
Mls Name: Village Homes
Mls Provider:
Mls ID: #N/A