Smithfield II Plan, Talon HillsFort WorthTX76179
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 Smithfield II Plan, Talon Hills, Fort Worth, TX, 76179 offers $3,922/mo rent that, after a $2,623/mo payment, leaves $111/mo cash flow. Total monthly income is $3,922/mo, and annual cash flow is $1,333/yr on $176,311 cash. Return on cash invested measures 20.82% in year one, and rental yield stands at 8.78% at a $535,900 entry. Equity gained on principal adds $3,458/yr while 5% annual appreciation compounds into $148,059 by year five. Five-year ROI records 108.91% and total cumulative return in cash reaches $192,023. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,922/mo property income versus a $2,623/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Graham Hart Home Builder
Mls Name: Graham Hart Homes
Mls Provider:
Mls ID: #N/A