LAUREL Plan, The Overlook, Fort Worth, TX, 76135 | $206/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

LAUREL Plan, The Overlook, Fort Worth, TX, 76135 | $206/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2318 sft

9704 Francesca Dr, Fort Worth, TX, 76108

4 Bed
2 Bath
2140 sft

CROWNPOINT Plan, Morningstar, Aledo, TX, 76008

Rental Income+ 1 more

3 Bed
2 Bath
1821 sft

4108 Springbranch Dr, Benbrook, TX, 76116

3 Bed
2 Bath
1591 sft

5201 Woodglen Ln, Fort Worth, TX, 76126

Nearby investment properties with comparable prices

3 Bed
2 Bath
1451 sft

BELLVUE Plan, Highlands at Chapel Creek, Fort Worth, TX, 76108

4 Bed
3 Bath
2111 sft

The Wisteria Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

4 Bed
3 Bath
2111 sft

The Wisteria Plan, Rocky Creek Crossing, Crowley, TX, 76036

3 Bed
2 Bath
1725 sft

4328 Plantation Dr, Benbrook, TX, 76116

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at LAUREL Plan, The Overlook, Fort Worth, TX, 76135 earns $206/mo cash flow from $2,602/mo rent with a $1,649/mo payment. Total monthly income totals $2,602/mo, and annual cash flow totals $2,472/yr on $111,712 capital. ROI tracks 22.12% on current figures, and rental yield reads 9.27% at a $336,990 purchase. Equity gained on principal adds $2,175/yr, and 5% annual appreciation supports $93,104 over five years. Five-year ROI reaches 115.96% and total cumulative return in cash sums $129,537. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,602/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Laurel is a one-story 3-bedroom, 2-bathroom floor plan designed to provide you with spacious & comfortable living. The inviting front porch and entry of the home opens to the large Living and dining area, perfect for hosting. Enjoy preparing meals in the spacious kitchen located off the dining area. The kitchen features granite countertops, stainless steel appliances with gas cooking range, and corner walk-in pantry. Find a relaxing sanctuary in the main bedroom suite located off the living room, at the front of the home, with convenient and spacious bath with linen and walk-in closet. A hallway located off the foyer leads to the secondary bedrooms and the secondary bathroom between them. The laundry room is located at the rear of the home and leads to a covered patio overlooking the backyard Youll enjoy added security in your new home with our Home is Connected features. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Additional features include: tankless water heater; Ceramic tile flooring at Entry, Hallways (per plan), Kitchen/Breakfast, Family Room, Utility and Bathrooms; partial guttering, and much more! Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,736 (100%)
Owner Occupied HU	5,433 (55.8%)
Renter Occupied HU	3,527 (36.2%)
Vacant Housing Units	776 ( 8.0%)
Median Home Value	$368,676
Average Home Value	$419,949