The Lazio Plan, The Retreat at Fossil CreekFort WorthTX76131
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 Lazio Plan, The Retreat at Fossil Creek, Fort Worth, TX, 76131 with 5% annual appreciation on a $397,990 basis while $3,470/mo rent supports operations. Total monthly income totals $3,470/mo and a $1,948/mo payment preserves $640/mo for cash returns. Annual cash flow comes to $7,677/yr on $131,934 deployed, and return on cash invested reaches 25.73% in year one. Equity gained on principal adds $2,568/yr, and five-year appreciation sums $109,957 alongside rental yield of 10.46%. Five-year ROI measures 135.25% and total cumulative return in cash totals $178,437.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,470/mo property income versus a $1,948/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Housing Distribution
Address Breakdown
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
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