Magnolia Plan, Meadow LakesFort WorthTX76135
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
Investment property for sale in Fort Worth at Magnolia Plan, Meadow Lakes, Fort Worth, TX, 76135 listed at $419,900 pairs $3,464/mo rent with a $2,055/mo payment to leave $478/mo cash flow. Total monthly income runs $3,464/mo, and annual cash flow reaches $5,739/yr on $139,197 cash to close. Return on cash invested measures 24.03% in year one, and rental yield registers 9.9% at a $419,900 basis. Equity gained on principal adds $2,710/yr, and annual property appreciation at 5% supports $116,011 by year five. Five-year ROI tracks 126.18% and total cumulative return in cash totals $175,644. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,464/mo property income relative to a $2,055/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Graham Hart Home Builder
Mls Name: Graham Hart Homes
Mls Provider:
Mls ID: #N/A