Rowan Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123 | 7.51% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Rowan Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123 | 7.51% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1516 sft

The Palermo Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

3 Bed
3 Bath
2121 sft

The Andria Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

3 Bed
3 Bath
2029 sft

The Tivoli Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

3 Bed
2 Bath
1331 sft

The Pinewood Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

Nearby investment properties with comparable prices

4 Bed
2 Bath
1743 sft

PARROT Plan, Rock Creek Ranch, Fort Worth, TX, 76036

TEXAS MOCKINGBIRD Plan, Rock Creek Ranch

4 Bed
2 Bath
1796 sft

TEXAS MOCKINGBIRD Plan, Rock Creek Ranch, Fort Worth, TX, 76036

4 Bed
3 Bath
2454 sft

Cypress II Plan, Silo Mills, Joshua, TX, 76058

4 Bed
3 Bath
2333 sft

Dogwood III Plan, Silo Mills, Joshua, TX, 76058

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 Rowan Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123 priced at $384,990 converts $2,410/mo rent into after a $1,884/mo obligation. Total monthly income equals $2,410/mo. Return on cash invested prints 16.83% in year one, and rental yield reads 7.51% against a $384,990 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation compiles into $106,366 by year five. Five-year ROI reaches 87.55% and total cumulative return in cash sums $111,739. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,410/mo property income covering a $1,884/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

The Rowan is a charming single-story home that blends modern design with functional living spaces. Featuring 3 spacious bedrooms and 2.5 bathrooms, it offers an ideal layout for both relaxation and entertaining. The heart of the home is the expansive kitchen, which opens up to a bright and inviting living area, perfect for family gatherings. A versatile game room provides extra space for fun and leisure, while the covered patio extends your living space outdoors. The front porch adds a welcoming touch to the home and with the option for a 3rd-car garage, there's plenty of room for vehicles or storage. The Rowan is the perfect combination of comfort, style, and versatility.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,000 (100%)
Owner Occupied HU	11,766 (73.5%)
Renter Occupied HU	3,326 (20.8%)
Vacant Housing Units	908 ( 5.7%)
Median Home Value	$342,641
Average Home Value	$373,292