Lockhart Plan, Wildflower Ranch, Fort Worth, TX, 76177 | 4.75% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Lockhart Plan, Wildflower Ranch, Fort Worth, TX, 76177 | 4.75% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
4088 sft

16204 Daucus Dr, Fort Worth, TX, 76177

5 Bed
6 Bath
4088 sft

708 Purple Dome Dr, Fort Worth, TX, 76177

5 Bed
4 Bath
3506 sft

712 Cardamom St, Fort Worth, TX, 76177

4 Bed
4 Bath
3193 sft

Shepherd Plan, Wildflower Ranch, Fort Worth, TX, 76177

Nearby investment properties with comparable prices

5 Bed
4 Bath
3769 sft

Lockhart Plan, Wildflower Ranch, Fort Worth, TX, 76177

4 Bed
4 Bath
3230 sft

Plan 1691 Plan, Wellington 60s, Haslet, TX, 76052

3 Bed
2 Bath
2654 sft

1700 N County Rd, Saginaw, TX, 76179

3 Bed
3 Bath
2704 sft

7712 La Cantera Dr, Fort Worth, TX, 76108

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

Rental property for sale in Fort Worth at Lockhart Plan, Wildflower Ranch, Fort Worth, TX, 76177 priced at $609,990 converts $2,416/mo rent into after a $2,986/mo obligation. Total monthly income equals $2,416/mo. Return on cash invested prints 8.57% in year one, and rental yield reads 4.75% against a $609,990 entry. Equity gained on principal adds $3,936/yr, while 5% annual appreciation compiles into $168,529 by year five. Five-year ROI reaches 43.2% and total cumulative return in cash sums $86,704. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,416/mo property income covering a $2,986/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Tuscola floor plan presents an elegant single-story layout tailored for families seeking space, comfort, and modern convenience. With four bedrooms and three and a half bathrooms, this home combines thoughtful design with luxurious features. The heart of the home is the open-concept living area, where the kitchen, dining space, and family room blend effortlessly, creating an inviting environment for both entertaining and everyday life.The private primary suite is a standout feature, offering a peaceful retreat complete with a spa-inspired bathroom and a spacious walk-in closet. The additional three bedrooms are strategically placed to ensure privacy while providing generous accommodations for family members or guests. A three-car garage enhances functionality, providing ample room for vehicles, storage, or a hobby space. Designed with an eye for detail and practicality, the Tuscola floor plan embodies the perfect balance of style and substance in a one-story design.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,136 (100%)
Owner Occupied HU	4,738 (39.0%)
Renter Occupied HU	6,293 (51.9%)
Vacant Housing Units	1,105 ( 9.1%)
Median Home Value	$370,746
Average Home Value	$395,657