Reagan Select F Plan, Marine Creek Ranch, Fort Worth, TX, 76179 | $170/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

Reagan Select F Plan, Marine Creek Ranch, Fort Worth, TX, 76179 | $170/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1891 sft

4956 Arden Springs Ave, Fort Worth, TX, 76179

4 Bed
3 Bath
2665 sft

Brittany 40 2F Plan, Marine Creek Ranch, Fort Worth, TX, 76179

Princeton FSW (w/Game) Plan, Marine Creek Ranch

5 Bed
4 Bath
3342 sft

Princeton FSW (w/Game) Plan, Marine Creek Ranch, Fort Worth, TX, 76179

Brentwood 3F (w/Media) Plan, Marine Creek Ranch

5 Bed
4 Bath
4302 sft

Brentwood 3F (w/Media) Plan, Marine Creek Ranch, Fort Worth, TX, 76179

Nearby investment properties with comparable prices

Reagan Select F Plan, Marine Creek Ranch Select Series

4 Bed
3 Bath
2545 sft

Reagan Select F Plan, Marine Creek Ranch Select Series, Fort Worth, TX, 76179

4 Bed
3 Bath
2185 sft

6013 Silverstein St, Fort Worth, TX, 76126

4 Bed
3 Bath
2185 sft

10520 Blakely Creek Rd, Fort Worth, TX, 76126

4 Bed
3 Bath
2185 sft

10520 Blakely Creek Rd, Elgin, TX, 78621

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 Reagan Select F Plan, Marine Creek Ranch, Fort Worth, TX, 76179 priced at $422,950 pairs $3,178/mo rent with $170/mo cash flow after a $2,070/mo payment. Total monthly income equals $3,178/mo, and annual cash flow comes to $2,046/yr on $140,208 invested. Return on cash invested is 21.37% in year one, and rental yield stands at 9.02% on a $422,950 basis. Equity gained on principal adds $2,729/yr, and 5% annual appreciation accumulates to $116,853 by year five. Five-year ROI measures 111.89% and total cumulative return in cash reaches $156,873. For financing, Ziffy Mortgage’s DSCR program evaluates $3,178/mo property income against a $2,070/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Explore the Reagan F Floor Plan - New Home Design Available in DFW, TX The Reagan F offers 4 bedrooms, 3 bathrooms, and 2545 sq ft of thoughtfully designed living space that adapts to your needs. From everyday routines to special moments, this layout is built to support how you live - with comfort, functionality, and style in mind. Features like Spacious Gameroom, Covered Patio, and Main-Level Owner's Suite create a flexible foundation for personalization and convenience. Whether you're relaxing, hosting, working from home, or simply enjoying daily life, the Reagan F provides the right spaces in the right places. Available in select First Texas Homes communities across DFW, this plan can be tailored with a variety of structural options and design finishes. Explore the Reagan F today and discover how First Texas Homes makes it easy to create a home that feels truly yours.

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