Princeton 2F-EW Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $995/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

Princeton 2F-EW Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 | $995/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
3007 sft

2113 Darby Dan Ct, Granbury, TX, 76049

5 Bed
5 Bath
3979 sft

Bellflower III Plan, Silo Mills, Joshua, TX, 76058

3 Bed
2 Bath
2069 sft

217 Bayless Ave, Godley, TX, 76044

4 Bed
4 Bath
2716 sft

9126 Bontura Rd, Granbury, TX, 76049

Nearby investment properties with comparable prices

5 Bed
4 Bath
3505 sft

Princeton 2F-EW Plan, Llano Springs, Fort Worth, TX, 76123

4 Bed
4 Bath
3918 sft

Lily II Plan, Wildcat Ridge, Godley, TX, 76044

4 Bed
4 Bath
3398 sft

Concept 3218 Plan, Coyote Crossing, Godley, TX, 76044

Dartmouth Plan, Rio Vista at Kelly Ranch

4 Bed
3 Bath
3390 sft

Dartmouth Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008

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 Princeton 2F-EW Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 earns $995/mo cash flow from $4,835/mo rent with a $2,643/mo payment. Total monthly income totals $4,835/mo, and annual cash flow totals $11,941/yr on $177,644 capital. ROI tracks 26.78% on current figures, and rental yield reads 10.75% at a $539,950 purchase. Equity gained on principal adds $3,484/yr, and 5% annual appreciation supports $149,178 over five years. Five-year ROI reaches 140.9% and total cumulative return in cash sums $250,306. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,835/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

***Some features shown on layout may be optional.. Consult with the Sales Counselor for community plan specific features.*** This 5 bedroom 3 1/2 bathroom plan is designed with a front porch as well as a covered patio, perfect for outdoor relaxation, a dining area, study and powder room, large gourmet kitchen with a butler's pantry and dual vanities in the primary bath. Upstairs includes a game room and media room, great for entertaining or hanging out with the family. Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more! Don't forget, with every First Texas, Gallery Custom or Harwood Home you will have the flexibility to customize our plans to fit your family perfectly.

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