The Wisteria 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 Wisteria Plan, The Retreat at Fossil Creek, Fort Worth, TX, 76131 uses $118,342 cash to close to unlock $9,272/yr annual cash flow and $773/mo monthly cash flow. Total monthly income runs $3,311/mo, and a $1,747/mo payment keeps the spread at $773/mo. Purchase price stands at $356,990, and rental yield measures 11.13% with $3,311/mo rent. Return on cash invested shows 27.74% in year one, and 5% annual appreciation builds toward $98,630 over five years. Five-year ROI reaches 146.07% and total cumulative return in cash records $172,860. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,311/mo property income covering a $1,747/mo payment rather than investor’s personal income.
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: Norm Holmes • Legend Homes
Mls Name: Legend Homes Texas
Mls Provider:
Mls ID: #N/A