Zip Code 76111 — Fort Worth, TX
🟢GOOD— solid returnsCap Rate
6.9%
Monthly Cash Flow
+$100
Median Home Price
$218,760
DSCR
1.09
🏠 Fair Market Rents
- Studio
- $1,130/mo
- 1 Bedroom
- $1,240/mo
- 2 Bedroom
- $1,450/mo
- 3 Bedroom
- $1,920/mo
- 4 Bedroom
- $2,350/mo
📊 Investment Metrics
- Cap Rate
- 6.9%
- Cash-on-Cash Return
- 2.4%
- Price-to-Rent Ratio
- 9.5
- 1% Rule
- 0.88%
- Gross Rent Multiplier
- 9.5
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →