Plan Elmhurst Plan, Wellington: 50ft. lotsFort WorthTX76052
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 Plan Elmhurst Plan, Wellington: 50ft. lots, Fort Worth, TX, 76052 priced at $577,990 converts $4,178/mo rent into $68/mo cash flow after a $2,829/mo obligation. Total monthly income equals $4,178/mo, and annual cash flow totals $813/yr on $190,159 invested. Return on cash invested prints 20.49% in year one, and rental yield reads 8.67% against a $577,990 entry. Equity gained on principal adds $3,730/yr, while 5% annual appreciation compiles into $159,688 by year five. Five-year ROI reaches 107.13% and total cumulative return in cash sums $203,713. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,178/mo property income covering a $2,829/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76052, Haslet, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,869 (100%) |
| Owner Occupied HU | 12,259 (82.4%) |
| Renter Occupied HU | 2,138 (14.4%) |
| Vacant Housing Units | 472 ( 3.2%) |
| Median Home Value | $441,156 |
| Average Home Value | $497,392 |
Housing Distribution
Address Breakdown
Residential
13,607
Single Family
13,101
Multi-Family
506
Businesses
605
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Highland Homes
Mls Name: Highland Homes
Mls Provider:
Mls ID: #N/A