OWL Plan, Rock Creek RanchFort WorthTX76036
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 OWL Plan, Rock Creek Ranch, Fort Worth, TX, 76036 generates $3,247/mo in rent and, after a $2,109/mo payment, leaves $183/mo in cash flow. Total monthly income is $3,247/mo, and annual cash flow is $2,192/yr on $142,873 invested. Return on cash invested sits at 21.44% in year one, and rental yield is 9.04% on a $430,990 entry. Equity gained on principal adds $2,781/yr, while 5% annual appreciation builds toward $119,075 over five years. Five-year ROI reaches 112.28% and total cumulative return in cash sums $160,417. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,247/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 11,502 (75.9%) |
| Renter Occupied HU | 3,242 (21.4%) |
| Vacant Housing Units | 417 ( 2.8%) |
| Median Home Value | $345,283 |
| Average Home Value | $389,819 |
Housing Distribution
Address Breakdown
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A