Mockingbird F Plan, Marine Creek Ranch, Fort Worth, TX, 76179 | $121/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

Mockingbird F Plan, Marine Creek Ranch, Fort Worth, TX, 76179 | $121/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1891 sft

4956 Arden Springs Ave, Fort Worth, TX, 76179

4 Bed
3 Bath
2665 sft

Brittany 40 2F Plan, Marine Creek Ranch, Fort Worth, TX, 76179

Princeton FSW (w/Game) Plan, Marine Creek Ranch

5 Bed
4 Bath
3342 sft

Princeton FSW (w/Game) Plan, Marine Creek Ranch, Fort Worth, TX, 76179

Brentwood 3F (w/Media) Plan, Marine Creek Ranch

5 Bed
4 Bath
4302 sft

Brentwood 3F (w/Media) Plan, Marine Creek Ranch, Fort Worth, TX, 76179

Nearby investment properties with comparable prices

Plan Dylan Plan, Walsh: Townhomes - The Patios

3 Bed
3 Bath
1849 sft

Plan Dylan Plan, Walsh: Townhomes - The Patios, Aledo, TX, 76008

5 Bed
4 Bath
2937 sft

6708 Denim Dr, Crowley, TX, 76036

5 Bed
4 Bath
2951 sft

The Emilia Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

5 Bed
4 Bath
2968 sft

6672 Denim 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 Mockingbird F Plan, Marine Creek Ranch, Fort Worth, TX, 76179 priced at $429,950 converts $3,178/mo rent into $121/mo cash flow after a $2,104/mo obligation. Total monthly income equals $3,178/mo, and annual cash flow totals $1,451/yr on $142,528 invested. Return on cash invested prints 20.93% in year one, and rental yield reads 8.87% against a $429,950 entry. Equity gained on principal adds $2,774/yr, while 5% annual appreciation compiles into $118,787 by year five. Five-year ROI reaches 109.5% and total cumulative return in cash sums $156,071. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,178/mo property income covering a $2,104/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

Explore the Mockingbird F Floor Plan - New Home Design Available in Marine Creek Ranch, TX The Mockingbird F offers 4 bedrooms, 3.1 bathrooms, and 2172 sq. ft. of thoughtfully designed living space that adapts to your needs. From everyday routines to special moments, this layout is built to support how you live - with comfort, functionality, and style in mind. With features like an expanded utility room, reimagined primary bedroom layout - improved functionality and flow, and a powder bath included - ideal for guests and entertaining, that provide the perfect foundation for personalization and everyday convenience. Whether you're relaxing, hosting, working from home, or simply enjoying daily life, the Mockingbird F provides the right spaces in the right places. Available in select First Texas Homes communities across DFW, this plan can be tailored with a variety of structural options and design finishes. Explore the Mockingbird F today and discover how First Texas Homes makes it easy to create a home that feels truly yours. Don't forget, with every First Texas, Gallery Custom, or Harwood Home, you will have the flexibility to customize our plans to fit your family perfectly. Some features shown on the layout may be optional. Speak with the Sales Consultant about community plan-specific features.

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