Prism Plan, Ranch at Duck Creek, Fort Worth, TX, 76179 | $373/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

Prism Plan, Ranch at Duck Creek, Fort Worth, TX, 76179 | $373/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1840 sft

Dogwood Plan, Hulen Trails, Crowley, TX, 76036

4 Bed
2 Bath
1776 sft

9604 Hickory Knob Dr, Fort Worth, TX, 76108

4 Bed
2 Bath
1765 sft

8274 Lifford Pl, Fort Worth, TX, 76116

4 Bed
2 Bath
2116 sft

206 Aspen Loop, Aledo, TX, 76008

Nearby investment properties with comparable prices

4 Bed
2 Bath
2060 sft

6224 Stone Lake Dr, Fort Worth, TX, 76179

4 Bed
2 Bath
2074 sft

5421 Creek Hill Ln, Fort Worth, TX, 76179

3 Bed
2 Bath
1769 sft

4929 Weymouth Dr, Fort Worth, TX, 76179

3 Bed
2 Bath
1965 sft

9448 Wild Prairie Way, Crowley, TX, 76036

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

Rental property for sale in Fort Worth at Prism Plan, Ranch at Duck Creek, Fort Worth, TX, 76179 priced at $339,990 converts $2,791/mo rent into $373/mo cash flow after a $1,664/mo obligation. Total monthly income equals $2,791/mo, and annual cash flow totals $4,480/yr on $112,707 invested. Return on cash invested prints 23.88% in year one, and rental yield reads 9.85% against a $339,990 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,933 by year five. Five-year ROI reaches 125.39% and total cumulative return in cash sums $141,327. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,791/mo property income covering a $1,664/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

As you enter the home, you're greeted by two bedrooms with a shared bath. Continuing down the hall toward the main living area, you'll pass an additional bedroom, a second full bath, the laundry room, and access to the two-car garage. The home then opens into a spacious kitchen, dining area, and family room, with a covered patio just off the family room. On the opposite side of the kitchen, you'll find the primary bedroom featuring a walk-in closet and primary bath.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	28,691 (100%)
Owner Occupied HU	22,929 (79.9%)
Renter Occupied HU	4,858 (16.9%)
Vacant Housing Units	904 ( 3.2%)
Median Home Value	$355,811
Average Home Value	$415,903