Rio Grande Plan, Retreat at Fossil Creek, Fort Worth, TX, 76131 | $147/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

Rio Grande Plan, Retreat at Fossil Creek, Fort Worth, TX, 76131 | $147/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1600 sft

Sabine Plan, Retreat at Fossil Creek, Fort Worth, TX, 76131

3 Bed
2 Bath
1316 sft

1341 Wind Drift Way, Fort Worth, TX, 76131

3 Bed
2 Bath
1316 sft

1333 Wind Drift Way, Fort Worth, TX, 76131

3 Bed
2 Bath
1316 sft

Blanco Plan, Retreat at Fossil Creek, Fort Worth, TX, 76131

Nearby investment properties with comparable prices

4 Bed
2 Bath
1752 sft

201 Magnolia Dr, Azle, TX, 76020

Lincoln Select F Plan, Marine Creek Ranch

3 Bed
2 Bath
1546 sft

Lincoln Select F Plan, Marine Creek Ranch, Fort Worth, TX, 76179

Lincoln Select F Plan, Marine Creek Ranch Select Series

3 Bed
2 Bath
1546 sft

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

4 Bed
2 Bath
1707 sft

2233 Crested Saguaro St, Fort Worth, TX, 76108

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 Rio Grande Plan, Retreat at Fossil Creek, Fort Worth, TX, 76131 generates $2,514/mo in rent and, after a $1,629/mo payment, leaves $147/mo in cash flow. Total monthly income is $2,514/mo, and annual cash flow is $1,765/yr on $110,356 invested. Return on cash invested sits at 21.51% in year one, and rental yield is 9.06% on a $332,900 entry. Equity gained on principal adds $2,148/yr, while 5% annual appreciation builds toward $91,974 over five years. Five-year ROI reaches 112.66% and total cumulative return in cash sums $124,329. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,514/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Rio Grande is a beautiful 3-bedroom, 2-bath home available at Retreat at Fossil Creek in Fort Worth, Texas. Outfitted with our CompleteHome package, quality finishes and thoughtful design are already included in your home. This home is the perfect backdrop to begin creating new memories with your family. Imagine baking a cake in your fully equipped kitchen and filling the open plan with friends and family to celebrate birthdays or popping some popcorn in the microwave and relaxing in the living room for movie night. From the big milestones to the little everyday moments, this house is the perfect place to call home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,998 (100%)
Owner Occupied HU	14,795 (74.0%)
Renter Occupied HU	4,776 (23.9%)
Vacant Housing Units	427 ( 2.1%)
Median Home Value	$349,723
Average Home Value	$371,956