Regency 2F (w/Game) Plan, La Frontera, Fort Worth, TX, 76179 | 6.41% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Regency 2F (w/Game) Plan, La Frontera, Fort Worth, TX, 76179 | 6.41% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3056 sft

5 Buccaneer Ct, Fort Worth, TX, 76179

9 Bed
8 Bath
5687 sft

3 Units Thorncrown Ln, Fort Worth, TX, 76179

4 Bed
4 Bath
3126 sft

56 Harbour Point Cir, Fort Worth, TX, 76179

15 Bed
14 Bath
9501 sft

5 Units Thorncrown Ln, Fort Worth, TX, 76179

Nearby investment properties with comparable prices

4 Bed
4 Bath
3359 sft

Rose Plan, Parks of Aledo, Aledo, TX, 76008

3 Bed
3 Bath
1845 sft

212 Sandy Creek Trl, Weatherford, TX, 76085

4 Bed
5 Bath
3274 sft

1918 Woodland Hills Ln, Weatherford, TX, 76087

3 Bed
3 Bath
2724 sft

117 S Fork Dr, Hudson Oaks, TX, 76087

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 Regency 2F (w/Game) Plan, La Frontera, Fort Worth, TX, 76179 priced at $594,950 converts $3,178/mo rent into after a $2,912/mo obligation. Total monthly income equals $3,178/mo. Return on cash invested prints 13.61% in year one, and rental yield reads 6.41% against a $594,950 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation compiles into $164,374 by year five. Five-year ROI reaches 70.24% and total cumulative return in cash sums $137,494. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,178/mo property income covering a $2,912/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

Explore the Regency 2F (w/Game) Floor Plan - New Home Design Available in Fort Worth, TX The Regency 2F (w/Game) offers 5 bedrooms, 3.5 bathrooms, and 3281 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 a private study and powder room-perfect for productivity and guests, an upstairs game room-great for entertaining or family time, and living and dining areas-ideal for everyday life or hosting create a flexible foundation for personalization and convenience. Whether you're relaxing, hosting, working from home, or simply enjoying daily life, the Regency 2F (w/Game) 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 Regency 2F (w/Game) today and discover how First Texas Homes makes it easy to create a home that feels truly yours. 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. Some features shown on the layout may be optional. Speak with the Sales Counselor for community plan-specific features. fit your family perfectly.

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