Lavender Plan, Lakes of River TrailsFort WorthTX76118
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 Lavender Plan, Lakes of River Trails, Fort Worth, TX, 76118 priced at $583,990 converts $4,078/mo rent into after a $2,858/mo obligation. Total monthly income equals $4,078/mo. Return on cash invested prints 19.59% in year one, and rental yield reads 8.38% against a $583,990 entry. Equity gained on principal adds $3,768/yr, while 5% annual appreciation compiles into $161,346 by year five. Five-year ROI reaches 102.35% and total cumulative return in cash sums $196,645. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,078/mo property income covering a $2,858/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: 76118, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,640 (100%) |
| Owner Occupied HU | 4,497 (67.7%) |
| Renter Occupied HU | 1,835 (27.6%) |
| Vacant Housing Units | 308 ( 4.6%) |
| Median Home Value | $335,346 |
| Average Home Value | $367,708 |
Housing Distribution
Address Breakdown
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
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