PARROT Plan, Rock Creek Ranch, Fort Worth, TX, 76036 | $137/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

PARROT Plan, Rock Creek Ranch, Fort Worth, TX, 76036 | $137/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1667 sft

4105 Drifters Bend Dr, Fort Worth, TX, 76036

Currently Rented+ 1 more

4 Bed
2 Bath
1707 sft

4037 Drifters Bend Dr, Fort Worth, TX, 76036

4 Bed
2 Bath
1707 sft

4109 Drifters Bend Dr, Fort Worth, TX, 76036

4 Bed
3 Bath
1891 sft

4101 Drifters Bend Dr, Fort Worth, TX, 76036

Nearby investment properties with comparable prices

TEXAS MOCKINGBIRD Plan, Rock Creek Ranch

4 Bed
2 Bath
1796 sft

TEXAS MOCKINGBIRD Plan, Rock Creek Ranch, Fort Worth, TX, 76036

4 Bed
3 Bath
2454 sft

Cypress II Plan, Silo Mills, Joshua, TX, 76058

4 Bed
3 Bath
2100 sft

100 Seabiscuit Dr, Granbury, TX, 76049

4 Bed
3 Bath
2100 sft

100 Seabiscuit Ct, Granbury, TX, 76049

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 PARROT Plan, Rock Creek Ranch, Fort Worth, TX, 76036 at $384,990 posts ROI 21.19% with $137/mo cash flow from $2,874/mo rent. Total monthly income equals $2,874/mo, and annual cash flow records $1,639/yr on $127,624 to close. Return on cash invested measures 21.19% and rental yield reads 8.96% at the current $384,990. Equity gained on principal adds $2,484/yr, and 5% annual appreciation supports $106,366 by year five. Five-year ROI prints 110.95% and total cumulative return in cash totals $141,595.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,874/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Parrot plan is a one-story home featuring 4 bedrooms, 2 baths, and approx 1,743 square feet of living space. The front porch and foyer leads to an open-concept kitchen, dining area, and family room. The kitchen includes a breakfast bar with beautiful granite or quartz counter tops, ceramic tile backsplash, stainless steel appliances with gas cooking range, and a walk-in corner pantry. The separate utility room is located just off the kitchen. The spacious private main bedroom is located off the family room and features an attractive ensuite bathroom with a luxury walk-in shower, linen closet, and walk-in closet. The covered patio is located off the dining room. All secondary bedrooms and second full bathroom are located at the front of the house off the foyer. Additional features include tankless water heater; Ceramic tile flooring at Entry, Hallways (per plan), Kitchen/Breakfast, Living Room, Utility and Bathrooms; and full yard sod, partial guttering, garage door opener, landscaping and irrigation. This home includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include

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