Plan Dorchester Plan, Tavolo Park: Artisan Series - 50ft lotsFort WorthTX76123
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
Total monthly income runs $3,820/mo, and annual cash flow reaches $1,382/yr on $171,406 cash to close. Return on cash invested measures 20.87% in year one, and rental yield registers 8.8% at a $520,990 basis. Equity gained on principal adds $3,362/yr, and annual property appreciation at 5% supports $143,940 by year five. Five-year ROI tracks 109.19% and total cumulative return in cash totals $187,150. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,820/mo property income relative to a $2,550/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shawnette Hanna • Highland Homes
Mls Name: Highland Homes
Mls Provider:
Mls ID: #N/A