The Salerno 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
Rental property for sale in Fort Worth at The Salerno Plan, The Retreat at Fossil Creek, Fort Worth, TX, 76131 priced at $380,990 converts $3,092/mo rent into $382/mo cash flow after a $1,865/mo obligation. Total monthly income equals $3,092/mo, and annual cash flow totals $4,590/yr on $126,298 invested. Return on cash invested prints 23.54% in year one, and rental yield reads 9.74% against a $380,990 entry. Equity gained on principal adds $2,458/yr, while 5% annual appreciation compiles into $105,261 by year five. Five-year ROI reaches 123.55% and total cumulative return in cash sums $156,035. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,092/mo property income covering a $1,865/mo payment, not borrower’s personal income.
Single Family
Built in 2026
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