Sunstone w/ Media Plan, Northpointe: Brookstone Collection, Fort Worth, TX, 76179 | $771/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

Sunstone w/ Media Plan, Northpointe: Brookstone Collection, Fort Worth, TX, 76179 | $771/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1949 sft

308 Bayonet Dr, Fort Worth, TX, 76108

3 Bed
3 Bath
2321 sft

13628 Sweetwalk Pl, Aledo, TX, 76008

4 Bed
4 Bath
2594 sft

14068 Theodora Ln, Aledo, TX, 76008

4 Bed
3 Bath
2187 sft

2212 Heather Hills Dr, Aledo, TX, 76008

Nearby investment properties with comparable prices

5 Bed
3 Bath
2897 sft

14872 Gladstone Dr, Aledo, TX, 76008

4 Bed
3 Bath
2234 sft

902 Boston Ln, River Oaks, TX, 76114

3 Bed
2 Bath
1918 sft

6604 Ems Ct, Fort Worth, TX, 76116

3 Bed
2 Bath
1743 sft

1833 Crested Ridge Rd, Aledo, TX, 76008

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

Investment property for sale in Fort Worth at Sunstone w/ Media Plan, Northpointe: Brookstone Collection, Fort Worth, TX, 76179 uses $165,087 cash to close to unlock $9,253/yr annual cash flow and $771/mo monthly cash flow. Total monthly income runs $4,312/mo, and a $2,437/mo payment keeps the spread at $771/mo. Purchase price stands at $497,999, and rental yield measures 10.39% with $4,312/mo rent. Return on cash invested shows 25.51% in year one, and 5% annual appreciation builds toward $137,588 over five years. Five-year ROI reaches 134.13% and total cumulative return in cash records $221,428. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,312/mo property income covering a $2,437/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This sophisticated home boasts two floors of modern living space that makes everyday gathering effortless with a central open-concept design, covered patio and soaring ceilings. The owner's suite and walk-in closet enjoys privacy with a flexible study on the first floor as the upper-level enjoys three secondary bedrooms, a breezy game room and media room for endless possibilities.

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