Westlake - SH 5415 Plan, Westworth FallsFort WorthTX76114
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
Total monthly income equals $7,532/mo, and annual cash flow totals $21,518/yr on $265,503 invested. Return on cash invested prints 28.16% in year one, and rental yield reads 11.2% against a $807,000 entry. Equity gained on principal adds $5,207/yr, while 5% annual appreciation compiles into $222,959 by year five. Five-year ROI reaches 148.31% and total cumulative return in cash sums $393,765. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,532/mo property income covering a $3,950/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Housing Distribution
Address Breakdown
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Richard Berquist • Shaddock Homes
Mls Name: Shaddock Homes
Mls ID: #N/A