Whitehaven Plan, A-1 Homes Fort WorthFort WorthTX76119
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 Whitehaven Plan, A-1 Homes Fort Worth, Fort Worth, TX, 76119 listed at $136,900 pairs $1,044/mo rent with a $670/mo payment to leave $71/mo cash flow. Total monthly income runs $1,044/mo, and annual cash flow reaches $846/yr on $45,382 cash to close. Return on cash invested measures 21.77% in year one, and rental yield registers 9.15% at a $136,900 basis. Equity gained on principal adds $883/yr, and annual property appreciation at 5% supports $37,823 by year five. Five-year ROI tracks 114.12% and total cumulative return in cash totals $51,789. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,044/mo property income relative to a $670/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Housing Distribution
Address Breakdown
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • A-1 Homes
Mls Name: A-1 Homes
Mls Provider:
Mls ID: #N/A