201 E Fort Worth AveCooperTX75432
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
Rental property for sale in Cooper at 201 E Fort Worth Ave, Cooper, TX, 75432 priced at $191,000 converts $2,518/mo rent into $1,160/mo cash flow after a $935/mo obligation. Total monthly income equals $2,518/mo, and annual cash flow totals $13,915/yr on $63,317 invested. Return on cash invested prints 41.89% in year one, and rental yield reads 15.82% against a $191,000 entry. Equity gained on principal adds $1,232/yr, while 5% annual appreciation compiles into $52,770 by year five. Five-year ROI reaches 221.92% and total cumulative return in cash sums $140,510. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,518/mo property income covering a $935/mo payment, not borrower’s personal income.
Single Family
Built in 1940
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75432, Cooper, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,626 (100%) |
| Owner Occupied HU | 1,025 (63.0%) |
| Renter Occupied HU | 392 (24.1%) |
| Vacant Housing Units | 209 (12.9%) |
| Median Home Value | $189,651 |
| Average Home Value | $221,327 |
Housing Distribution
Address Breakdown
Residential
1,525
Single Family
1,490
Multi-Family
35
Businesses
161
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Maranda Moore • Propelio Realty, LLC
Mls Name: NTREIS
Mls ID: #20559658
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.