OZARK Plan, Augusta Square, Fort Worth, TX, 76120 | $2,021/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

OZARK Plan, Augusta Square, Fort Worth, TX, 76120 | $2,021/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3911 sft

3813 Branch Rd, Fort Worth, TX, 76109

4 Bed
3 Bath
2792 sft

3805 Bellaire Dr S, Fort Worth, TX, 76109

4 Bed
3 Bath
2625 sft

4412 Ridgehurst Ln, Crowley, TX, 76036

2 Bed
3 Bath
2207 sft

411 W 7th St APT 607, Fort Worth, TX, 76102

Nearby investment properties with comparable prices

3 Bed
3 Bath
2577 sft

Plan 1460 Plan, Ventana, Fort Worth, TX, 76126

3 Bed
3 Bath
2591 sft

Violet II Plan, Hulen Trails, Crowley, TX, 76036

4 Bed
4 Bath
3187 sft

Kendall Plan, Hulen Trails, Crowley, TX, 76036

5 Bed
4 Bath
3627 sft

6532 Texas Ranger Trl, 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

Investment property for sale in Fort Worth at OZARK Plan, Augusta Square, Fort Worth, TX, 76120 listed at $455,990 pairs $5,264/mo rent with a $2,232/mo payment to leave $2,021/mo cash flow. Total monthly income runs $5,264/mo, and annual cash flow reaches $24,255/yr on $151,161 cash to close. Return on cash invested measures 35.95% in year one, and rental yield registers 13.85% at a $455,990 basis. Equity gained on principal adds $2,942/yr, and annual property appreciation at 5% supports $125,982 by year five. Five-year ROI tracks 190.11% and total cumulative return in cash totals $287,378. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,264/mo property income relative to a $2,232/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Augusta Square offers convenient access to the abundant amenities of the Fort Worth area in a peaceful, suburban setting. The community is within Fort Worth ISD and minutes from dozens of shops, parks, and medical centers. Easy access to Highway 30, 820, and 360, 20 miles to DFW International Airport and a 15-minute drive to Downtown Fort Worth.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,123 (100%)
Owner Occupied HU	4,007 (43.9%)
Renter Occupied HU	4,644 (50.9%)
Vacant Housing Units	472 ( 5.2%)
Median Home Value	$334,226
Average Home Value	$447,957