2200 Frosted Willow Ln, Fort Worth, TX, 76177 | $677/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2200 Frosted Willow Ln, Fort Worth, TX, 76177 | $677/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1314 sft

4040 Carolyn Rd, Fort Worth, TX, 76109

4 Bed
3 Bath
2502 sft

6712 Bluffview Dr, Fort Worth, TX, 76132

3 Bed
2 Bath
1425 sft

3329 Hemphill St, Fort Worth, TX, 76110

4 Bed
3 Bath
2086 sft

207 Richard Ln, Azle, TX, 76020

Nearby investment properties with comparable prices

3 Bed
3 Bath
1950 sft

2033 Bliss Rd, Fort Worth, TX, 76177

5 Bed
2 Bath
2167 sft

9220 Herringbone Dr, Fort Worth, TX, 76131

4 Bed
2 Bath
1861 sft

9441 Firedog Dr, Fort Worth, TX, 76131

4 Bed
3 Bath
2381 sft

1405 Wind Dancer Trl, Fort Worth, TX, 76131

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 2200 Frosted Willow Ln, Fort Worth, TX, 76177 offers a 10.99% rental yield on a $330,000 purchase with $3,023/mo rent. Total monthly income registers $3,023/mo, and a $1,615/mo payment leaves $677/mo available for distribution. Annual cash flow reaches $8,118/yr on $109,395 to close, and return on cash invested stands at 27.33% in year one. Equity gained on principal adds $2,129/yr while 5% annual appreciation supports $91,173 over five years. Portfolio math shows five-year ROI at 143.86% and total cumulative return in cash at $157,379. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,023/mo property income against a $1,615/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2009

5,488 sqft lot

$N/A/sqft

No HOA

More details about the property

Location, Location, Location! Dont miss this lovingly maintained one-story Tehama Ridge home in the desirable Northwest ISD. This gorgeous 3-bedroom, 2-bath residence features one of the communitys most popular open-concept floor plans, filled with natural light. Recent updates include updated paint, plush carpet, and luxury vinyl plank flooring. The chefs kitchen offers a center island, breakfast bar, ample cabinetry, large pantry storage, skylight, cooktop range, built-in microwave, dishwasher, and sleek countertops the perfect blend of function and style. The serene primary suite is privately tucked away. It has a spacious walk-in closet, a spa-like bathroom with double vanities, a relaxing soaking tub, and a separate shower. Step outside to a covered backyard patio, ideal for entertaining or enjoying peaceful evenings. Conveniently located diagonally across from O.A. Peterson Elementary, this home offers access to community amenities, including a pool and playground. The location provides comfort and connectivity just minutes from Alliance Town Center and major highways. Welcome home!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,136 (100%)
Owner Occupied HU	4,738 (39.0%)
Renter Occupied HU	6,293 (51.9%)
Vacant Housing Units	1,105 ( 9.1%)
Median Home Value	$370,746
Average Home Value	$395,657