Maple Plan, Marine Creek Ranch, Fort Worth, TX, 76179 | $1,722/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

Maple Plan, Marine Creek Ranch, Fort Worth, TX, 76179 | $1,722/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1805 sft

3437 Lake District Ln, Fort Worth, TX, 76135

3 Bed
2 Bath
1840 sft

5200 Katy Rose Ct, Fort Worth, TX, 76126

4 Bed
4 Bath
3822 sft

12233 Bella Italia Dr, Fort Worth, TX, 76126

4 Bed
3 Bath
2820 sft

Dewberry Plan, Parks of Aledo, Aledo, TX, 76008

Nearby investment properties with comparable prices

3 Bed
2 Bath
1951 sft

1132 Costa Vista Trl, Fort Worth, TX, 76108

3 Bed
2 Bath
1831 sft

10508 Brookshire Rd, Fort Worth, TX, 76126

4 Bed
3 Bath
2448 sft

9129 Horse Herd Dr, Crowley, TX, 76036

4 Bed
3 Bath
2448 sft

9116 Horse Herd Dr, Crowley, TX, 76036

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 Maple Plan, Marine Creek Ranch, Fort Worth, TX, 76179 priced at $394,842 converts $4,530/mo rent into $1,722/mo cash flow after a $1,933/mo obligation. Total monthly income equals $4,530/mo, and annual cash flow totals $20,661/yr on $130,890 invested. Return on cash invested prints 35.69% in year one, and rental yield reads 13.77% against a $394,842 entry. Equity gained on principal adds $2,548/yr, while 5% annual appreciation compiles into $109,088 by year five. Five-year ROI reaches 188.7% and total cumulative return in cash sums $246,988. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,530/mo property income covering a $1,933/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Maple is a great two-story plan with a covered front porch and two-story entryway. The California kitchen is open to the large family room and dining nook and has a nice walk-in pantry. The private owner's suite has dual vanity sinks, walk-in closet, linen closet, and a large walk-in shower. All secondary bedrooms are upstairs with a bathroom and spacious game room. This home also offers extra storage space! Enjoy summer BBQs on the spacious covered patio.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	28,691 (100%)
Owner Occupied HU	22,929 (79.9%)
Renter Occupied HU	4,858 (16.9%)
Vacant Housing Units	904 ( 3.2%)
Median Home Value	$355,811
Average Home Value	$415,903