TRINITY Plan, The Overlook, Fort Worth, TX, 76135 | $495/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

TRINITY Plan, The Overlook, Fort Worth, TX, 76135 | $495/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2409 sft

126 Muirfield Dr, Willow Park, TX, 76008

4 Bed
2 Bath
2276 sft

556 Inwood St, Benbrook, TX, 76126

3 Bed
3 Bath
2360 sft

217 Yuchi Trl N, Fort Worth, TX, 76108

3 Bed
2 Bath
1910 sft

704 Jane Ln, Weatherford, TX, 76085

Nearby investment properties with comparable prices

3 Bed
2 Bath
2053 sft

1648 Signature Dr, Weatherford, TX, 76087

3 Bed
2 Bath
1991 sft

5265 Agave Way, Fort Worth, TX, 76126

3 Bed
2 Bath
2003 sft

1529 Sidewinder Trl, Weatherford, TX, 76087

4 Bed
2 Bath
1900 sft

3020 Pueblo Trl, Lake Worth, TX, 76135

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

Investment property for sale in Fort Worth at TRINITY Plan, The Overlook, Fort Worth, TX, 76135 with 5% annual appreciation on a $393,990 basis while $3,296/mo rent supports operations. Total monthly income totals $3,296/mo and a $1,928/mo payment preserves $495/mo for cash returns. Annual cash flow comes to $5,936/yr on $130,608 deployed, and return on cash invested reaches 24.45% in year one. Equity gained on principal adds $2,542/yr, and five-year appreciation sums $108,852 alongside rental yield of 10.04%. Five-year ROI measures 128.42% and total cumulative return in cash totals $167,725.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,296/mo property income versus a $1,928/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

More details about the property

Discover unparalleled luxury and convenience at The Overlook, a captivating new gated community nestled in Fort Worth, Texas. Perfect for families zoned for the esteemed Lake Worth ISD, The Overlook offers a diverse selection of six stunning floor plans. Choose from classic one-story layouts for easy living or impressive two-story designs, all crafted to perfectly suit your family's needs and preferences. For some floor plans, you can create a dedicated game room, the ideal space for family movie nights or friendly game competitions. The Overlook caters to a refined lifestyle, with a beautiful gated entrance and convenient alley-loaded garages, maximizing curb appeal and privacy. Unwind after a long day in the comfort of your gas-powered home, featuring the ease and efficiency of natural gas appliances. Step outside your front door and explore the many exciting attractions Fort Worth has to offer. Spend a day enjoying the scenic beauty of Eagle Mountain Lake, or further your education at Tarrant County College. For top-notch medical care, both Medical City Fort Worth and Baylor Scott & White All Saints are just a short drive away. The Overlook boasts a convenient location near major highways, including 820 and Jacksboro Highway, making it easy to navigate the Dallas-Fort Worth metroplex. With DFW Airport only 28 miles away, traveling for business or pleasure is a breeze. Don't miss your chance to live in a luxurious gated community with a variety of housing options, fami

Neighborhood Data

Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,736 (100%)
Owner Occupied HU	5,433 (55.8%)
Renter Occupied HU	3,527 (36.2%)
Vacant Housing Units	776 ( 8.0%)
Median Home Value	$368,676
Average Home Value	$419,949