Rose 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
Investment property for sale in Fort Worth at Rose Plan, Copper Creek, Fort Worth, TX, 76131 with 5% annual appreciation on a $495,990 basis while $5,402/mo rent supports operations. Total monthly income totals $5,402/mo and a $2,428/mo payment preserves $1,875/mo for cash returns. Annual cash flow comes to $22,495/yr on $164,421 deployed, and return on cash invested reaches 33.59% in year one. Equity gained on principal adds $3,201/yr, and five-year appreciation sums $137,033 alongside rental yield of 13.07%. Five-year ROI measures 177.42% and total cumulative return in cash totals $291,717.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,402/mo property income versus a $2,428/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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