Landover Plan, HighwoodsFort WorthTX76112
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 Landover Plan, Highwoods, Fort Worth, TX, 76112 priced at $515,990 pairs $3,922/mo rent with $252/mo cash flow after a $2,526/mo payment. Total monthly income equals $3,922/mo, and annual cash flow comes to $3,027/yr on $169,761 invested. Return on cash invested is 21.84% in year one, and rental yield stands at 9.12% on a $515,990 basis. Equity gained on principal adds $3,330/yr, and 5% annual appreciation accumulates to $142,559 by year five. Five-year ROI measures 114.42% and total cumulative return in cash reaches $194,232. For financing, Ziffy Mortgage’s DSCR program evaluates $3,922/mo property income against a $2,526/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Housing Distribution
Address Breakdown
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A