Rose III Plan, Copper CreekFort WorthTX76131
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Fort Worth at Rose III Plan, Copper Creek, Fort Worth, TX, 76131 offers $5,538/mo rent that, after a $2,501/mo payment, leaves $1,904/mo cash flow. Total monthly income is $5,538/mo, and annual cash flow is $22,852/yr on $168,116 cash. Return on cash invested measures 33.65% in year one, and rental yield stands at 13.01% at a $510,990 entry. Equity gained on principal adds $3,297/yr while 5% annual appreciation compounds into $141,177 by year five. Five-year ROI records 177.74% and total cumulative return in cash reaches $298,814. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,538/mo property income versus a $2,501/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelle Jones • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A