ZAMBONI Plan, Augusta SquareFort WorthTX76120
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 ZAMBONI Plan, Augusta Square, Fort Worth, TX, 76120 at $421,990 posts ROI 32.65% with $1,486/mo cash flow from $4,486/mo rent. Total monthly income equals $4,486/mo, and annual cash flow records $17,827/yr on $139,890 to close. Return on cash invested measures 32.65% and rental yield reads 12.76% at the current $421,990. Equity gained on principal adds $2,723/yr, and 5% annual appreciation supports $116,588 by year five. Five-year ROI prints 172.4% and total cumulative return in cash totals $241,172.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,486/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Housing Distribution
Address Breakdown
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Augusta Square Sales • D.R. Horton - DFW Central
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A