Sequoia II Plan, Rocky Creek Crossing 60s Sales Phase 1Fort WorthTX76123
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 Sequoia II Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123 generates $3,820/mo in rent and, after a $2,026/mo payment, leaves $876/mo in cash flow. Total monthly income is $3,820/mo, and annual cash flow is $10,516/yr on $137,238 invested. Return on cash invested sits at 27.57% in year one, and rental yield is 11.07% on a $413,990 entry. Equity gained on principal adds $2,671/yr, while 5% annual appreciation builds toward $114,378 over five years. Five-year ROI reaches 145.16% and total cumulative return in cash sums $199,216. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,820/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: HistoryMaker DFW • HistoryMaker Homes
Mls Name: HistoryMaker Homes
Mls Provider:
Mls ID: #N/A