The Redbud Plan, The Retreat at Fossil Creek, Fort Worth, TX, 76131 | $481/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 Redbud Plan, The Retreat at Fossil Creek, Fort Worth, TX, 76131 | $481/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2086 sft

8148 Beltmill Pkwy, Fort Worth, TX, 76131

4 Bed
2 Bath
2086 sft

8409 Beltmill Pkwy, Fort Worth, TX, 76131

4 Bed
3 Bath
2209 sft

8408 Hollymead Ln, Fort Worth, TX, 76131

4 Bed
2 Bath
1875 sft

8405 Stout Dr, Fort Worth, TX, 76131

Nearby investment properties with comparable prices

4 Bed
3 Bath
2091 sft

1045 Leaping Lark Ln, Fort Worth, TX, 76131

3 Bed
2 Bath
1801 sft

2908 Neshkoro Rd, Fort Worth, TX, 76179

4 Bed
2 Bath
2086 sft

8148 Beltmill Pkwy, Fort Worth, TX, 76131

Monroe Select 2F Plan, Marine Creek Ranch

4 Bed
2 Bath
1805 sft

Monroe Select 2F Plan, Marine Creek Ranch, Fort Worth, TX, 76179

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 Redbud Plan, The Retreat at Fossil Creek, Fort Worth, TX, 76131 generates $3,162/mo in rent and, after a $1,845/mo payment, leaves $481/mo in cash flow. Total monthly income is $3,162/mo, and annual cash flow is $5,776/yr on $124,972 invested. Return on cash invested sits at 24.53% in year one, and rental yield is 10.06% on a $376,990 entry. Equity gained on principal adds $2,433/yr, while 5% annual appreciation builds toward $104,155 over five years. Five-year ROI reaches 128.85% and total cumulative return in cash sums $161,032. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,162/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Redbud is a 2-story home with 4 bedrooms, 2.5 baths, and features a kitchen with abundant counter space, an oversized 1st floor primary suite, and massive upstairs game room.

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