Stafford - SH 5246 Plan, Westworth FallsFort WorthTX76114
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
Total monthly income totals $7,576/mo and a $3,867/mo payment preserves $1,958/mo for cash returns. Annual cash flow comes to $23,494/yr on $259,910 deployed, and return on cash invested reaches 29.1% in year one. Equity gained on principal adds $5,098/yr, and five-year appreciation sums $218,262 alongside rental yield of 11.51%. Five-year ROI measures 153.31% and total cumulative return in cash totals $398,472.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $7,576/mo property income versus a $3,867/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: 76114, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Housing Distribution
Address Breakdown
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Richard Berquist • Shaddock Homes
Mls Name: Shaddock Homes
Mls ID: #N/A