154 Cotillion RdFort WorthTX76134
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 154 Cotillion Rd, Fort Worth, TX, 76134 with 5% annual appreciation on a $225,000 basis while $1,880/mo rent supports operations. Total monthly income totals $1,880/mo and a $1,101/mo payment preserves $280/mo for cash returns. Annual cash flow comes to $3,363/yr on $74,588 deployed, and return on cash invested reaches 24.42% in year one. Equity gained on principal adds $1,452/yr, and five-year appreciation sums $62,163 alongside rental yield of 10.03%. Five-year ROI measures 128.27% and total cumulative return in cash totals $95,673.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,880/mo property income versus a $1,101/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1964
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Housing Distribution
Address Breakdown
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mariela Borjon • Su Kaza Realty, LLC
Mls Name: NTREIS
Mls ID: #21121351