The Campbell Plan, Rocky Creek Crossing, Fort Worth, TX, 76123 | $869/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

The Campbell Plan, Rocky Creek Crossing, Fort Worth, TX, 76123 | $869/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2519 sft

6949 Night Owl Ln, Fort Worth, TX, 76123

4 Bed
4 Bath
2519 sft

9232 Kansas Pacific Dr, Fort Worth, TX, 76123

4 Bed
4 Bath
2235 sft

9240 Kansas Pacific Dr, Fort Worth, TX, 76123

4 Bed
2 Bath
1770 sft

4017 Windy Point Ranch Rd, Cresson, TX, 76035

Nearby investment properties with comparable prices

4 Bed
4 Bath
2519 sft

The Campbell Plan, Rocky Creek Crossing, Crowley, TX, 76036

4 Bed
3 Bath
3067 sft

Carolina III Plan, Star Ranch, Godley, TX, 76044

4 Bed
3 Bath
3067 sft

Carolina III Plan, Star Ranch, Godley, TX, 76044

3 Bed
3 Bath
2591 sft

Violet II Plan, Star Ranch, Godley, TX, 76044

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

Rental property for sale in Fort Worth at The Campbell Plan, Rocky Creek Crossing, Fort Worth, TX, 76123 offers $3,820/mo rent that, after a $2,031/mo payment, leaves $869/mo cash flow. Total monthly income is $3,820/mo, and annual cash flow is $10,429/yr on $137,569 cash. Return on cash invested measures 27.49% in year one, and rental yield stands at 11.05% at a $414,990 entry. Equity gained on principal adds $2,678/yr while 5% annual appreciation compounds into $114,654 by year five. Five-year ROI records 144.73% and total cumulative return in cash reaches $199,110. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,820/mo property income versus a $2,031/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Campbell plan is a very spacious 2-story home with 4 bedrooms, 3.5 bathrooms, and an open-concept living, kitchen, and dining area. The floorplan features an oversized pantry, a kitchen island with bar seating, a large family room, and a 2-car garage. The downstairs primary suite includes a large walk-in closet connected to a private bathroom. The Campbell also features a flex space ideal for a home office, nursery, playroom, or workout room. Three bedrooms, two bathrooms, and a game room area are all located upstairs for additional privacy.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,000 (100%)
Owner Occupied HU	11,766 (73.5%)
Renter Occupied HU	3,326 (20.8%)
Vacant Housing Units	908 ( 5.7%)
Median Home Value	$342,641
Average Home Value	$373,292