Sequoia II Plan, Rocky Creek Crossing 60s, Fort Worth, TX, 76123 | $983/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

Sequoia II Plan, Rocky Creek Crossing 60s, Fort Worth, TX, 76123 | $983/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2554 sft

6916 Deadwood Trl, Fort Worth, TX, 76123

Boxwood III Plan, Rocky Creek Crossing 60s Sales Phase 1

5 Bed
4 Bath
3704 sft

Boxwood III Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123

Hawthorn II Plan, Rocky Creek Crossing 60s Sales Phase 1

4 Bed
3 Bath
3152 sft

Hawthorn II Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123

Hemlock II Plan, Rocky Creek Crossing 60s Sales Phase 1

4 Bed
3 Bath
2988 sft

Hemlock II Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123

Nearby investment properties with comparable prices

3 Bed
2 Bath
2167 sft

6921 Freight Train Ln, Crowley, TX, 76036

4 Bed
3 Bath
2554 sft

Sequoia II Plan, Rocky Creek Crossing, Fort Worth, TX, 76123

4 Bed
2 Bath
2313 sft

Sequoia II Plan, Rocky Creek Crossing, Crowley, TX, 76036

4 Bed
3 Bath
2103 sft

640 Godley Rnch, Godley, TX, 76044

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 Sequoia II Plan, Rocky Creek Crossing 60s, Fort Worth, TX, 76123 priced at $398,990 pairs $3,820/mo rent with $983/mo cash flow after a $1,953/mo payment. Total monthly income equals $3,820/mo, and annual cash flow comes to $11,791/yr on $132,265 invested. Return on cash invested is 28.82% in year one, and rental yield stands at 11.49% on a $398,990 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,234 by year five. Five-year ROI measures 151.87% and total cumulative return in cash reaches $200,867. For financing, Ziffy Mortgage’s DSCR program evaluates $3,820/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Sequoia is a spacious and inviting 2-story home that blends modern design with functional living. With 4 bedrooms and 3 bathrooms, this open floorplan provides plenty of room for family living and entertaining. The heart of the home is the expansive living and dining area which flow seamlessly into the spacious kitchenideal for both casual meals and grand gatherings. The primary bedroom is on the first floor along with a second bedroom, perfect for guests, an office, or workout room. An upstairs game room offers a versatile space for recreation or relaxation. Step outside to enjoy the covered patio, with an option to extend it for even more outdoor living space. For cozy evenings, an optional fireplace can be added to the living room, creating a warm and inviting atmosphere. The 2-3 car garage provides ample room for vehicles, storage, or hobbies. Thoughtfully designed with style and flexibility, the Sequoia is perfect for those seeking a home that adapts to their lifestyle while offering all the space and features they desire.

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