PELICAN Plan, Baker LandingFort WorthTX76118
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 PELICAN Plan, Baker Landing, Fort Worth, TX, 76118 generates $2,765/mo in rent and, after a $1,742/mo payment, leaves $234/mo in cash flow. Total monthly income is $2,765/mo, and annual cash flow is $2,807/yr on $118,011 invested. Return on cash invested sits at 22.29% in year one, and rental yield is 9.32% on a $355,990 entry. Equity gained on principal adds $2,297/yr, while 5% annual appreciation builds toward $98,353 over five years. Five-year ROI reaches 116.81% and total cumulative return in cash sums $137,842. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,765/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76118, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,640 (100%) |
| Owner Occupied HU | 4,497 (67.7%) |
| Renter Occupied HU | 1,835 (27.6%) |
| Vacant Housing Units | 308 ( 4.6%) |
| Median Home Value | $335,346 |
| Average Home Value | $367,708 |
Housing Distribution
Address Breakdown
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Keifer Horton • D.R. Horton - DFW Central
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A