The Augusta Plan, Hanna RanchFort WorthTX76140
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
Investment property for sale in Fort Worth at The Augusta Plan, Hanna Ranch, Fort Worth, TX, 76140 listed at $326,990 pairs $2,855/mo rent with a $1,600/mo payment to leave $530/mo cash flow. Total monthly income runs $2,855/mo, and annual cash flow reaches $6,362/yr on $108,397 cash to close. Return on cash invested measures 25.78% in year one, and rental yield registers 10.48% at a $326,990 basis. Equity gained on principal adds $2,110/yr, and annual property appreciation at 5% supports $90,341 by year five. Five-year ROI tracks 135.55% and total cumulative return in cash totals $146,930. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,855/mo property income relative to a $1,600/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Housing Distribution
Address Breakdown
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Legend Homes
Mls Name: Legend Homes Texas
Mls Provider:
Mls ID: #N/A