Tailwind Plan, Contemporary Homes West Fort WorthFort WorthTX76126
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 Tailwind Plan, Contemporary Homes West Fort Worth, Fort Worth, TX, 76126 priced at $1,825,000 converts $5,798/mo rent into after a $8,932/mo obligation. Total monthly income equals $5,798/mo. Return on cash invested prints 5.8% in year one, and rental yield reads 3.81% against a $1,825,000 entry. Equity gained on principal adds $11,776/yr, while 5% annual appreciation compiles into $504,214 by year five. Five-year ROI reaches 28.32% and total cumulative return in cash sums $167,448. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,798/mo property income covering a $8,932/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Housing Distribution
Address Breakdown
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • PNC Custom Homes
Mls Name: PNC Custom Homes
Mls Provider:
Mls ID: #N/A