Magellan Plan, SanderosFort WorthTX76131
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 Magellan Plan, Sanderos, Fort Worth, TX, 76131 priced at $428,990 pairs $3,236/mo rent with $185/mo cash flow after a $2,100/mo payment. Total monthly income equals $3,236/mo, and annual cash flow comes to $2,221/yr on $142,210 invested. Return on cash invested is 21.47% in year one, and rental yield stands at 9.05% on a $428,990 basis. Equity gained on principal adds $2,768/yr, and 5% annual appreciation accumulates to $118,522 by year five. Five-year ROI measures 112.45% and total cumulative return in cash reaches $159,909. For financing, Ziffy Mortgage’s DSCR program evaluates $3,236/mo property income against a $2,100/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • M/I Homes
Mls Name: M/I Homes
Mls Provider:
Mls ID: #N/A