TANGERINE Plan, Augusta Square, Fort Worth, TX, 76120 | $1,776/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

TANGERINE Plan, Augusta Square, Fort Worth, TX, 76120 | $1,776/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3398 sft

Concept 3218 Plan, Mockingbird Hills, Joshua, TX, 76058

2 Bed
3 Bath
3011 sft

606 Roaring Springs Rd, Fort Worth, TX, 76114

- Bed
- Bath
3666 sft

500 Throckmorton St APT 3506, Fort Worth, TX, 76102

4 Bed
3 Bath
2897 sft

8004 Wildrock Dr, Arlington, TX, 76001

Nearby investment properties with comparable prices

3 Bed
2 Bath
2088 sft

1216 Carnation Dr, Crowley, TX, 76036

5 Bed
4 Bath
3428 sft

Polermo Plan, Creekside of Crowley, Crowley, TX, 76036

3 Bed
3 Bath
2519 sft

Caraway Plan, Hulen Trails, Crowley, TX, 76036

4 Bed
3 Bath
3064 sft

Radcliffe II Plan, Mountain Valley, Burleson, TX, 76028

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 TANGERINE Plan, Augusta Square, Fort Worth, TX, 76120 at $445,990 posts ROI 34.33% with $1,776/mo cash flow from $4,948/mo rent. Total monthly income equals $4,948/mo, and annual cash flow records $21,317/yr on $147,846 to close. Return on cash invested measures 34.33% and rental yield reads 13.31% at the current $445,990. Equity gained on principal adds $2,878/yr, and 5% annual appreciation supports $123,219 by year five. Five-year ROI prints 181.38% and total cumulative return in cash totals $268,159.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,948/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Augusta Square offers convenient access to the abundant amenities of the Fort Worth area in a peaceful, suburban setting. The community is within Fort Worth ISD and minutes from dozens of shops, parks, and medical centers. Easy access to Highway 30, 820, and 360, 20 miles to DFW International Airport and a 15-minute drive to Downtown Fort Worth.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,123 (100%)
Owner Occupied HU	4,007 (43.9%)
Renter Occupied HU	4,644 (50.9%)
Vacant Housing Units	472 ( 5.2%)
Median Home Value	$334,226
Average Home Value	$447,957