The Woodside Plan, Cibolo HillsFort WorthTX76179
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 Woodside Plan, Cibolo Hills, Fort Worth, TX, 76179 earns $79/mo cash flow from $3,178/mo rent with a $2,133/mo payment. Total monthly income totals $3,178/mo, and annual cash flow totals $945/yr on $144,498 capital. ROI tracks 20.56% on current figures, and rental yield reads 8.75% at a $435,890 purchase. Equity gained on principal adds $2,813/yr, and 5% annual appreciation supports $120,428 over five years. Five-year ROI reaches 107.56% and total cumulative return in cash sums $155,416. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,178/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Housing Distribution
Address Breakdown
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kris Goudie • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A