Larissa Plan, Ranch at Duck CreekFort 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 Larissa Plan, Ranch at Duck Creek, Fort Worth, TX, 76179 priced at $291,990 pairs $2,414/mo rent with $338/mo cash flow after a $1,429/mo payment. Total monthly income equals $2,414/mo, and annual cash flow comes to $4,053/yr on $96,795 invested. Return on cash invested is 24.1% in year one, and rental yield stands at 9.92% on a $291,990 basis. Equity gained on principal adds $1,884/yr, and 5% annual appreciation accumulates to $80,671 by year five. Five-year ROI measures 126.5% and total cumulative return in cash reaches $122,441. For financing, Ziffy Mortgage’s DSCR program evaluates $2,414/mo property income against a $1,429/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: 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 • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A