Stonehaven 2F Plan, Marine Creek RanchFort 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 Stonehaven 2F Plan, Marine Creek Ranch, Fort Worth, TX, 76179 generates $4,368/mo in rent and, after a $2,907/mo payment, leaves $144/mo in cash flow. Total monthly income is $4,368/mo, and annual cash flow is $1,733/yr on $195,410 invested. Return on cash invested sits at 20.95% in year one, and rental yield is 8.82% on a $593,950 entry. Equity gained on principal adds $3,833/yr, while 5% annual appreciation builds toward $164,097 over five years. Five-year ROI reaches 109.6% and total cumulative return in cash sums $214,172. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,368/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: 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: Online Concierge • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A