Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Fort Worth at 229 Cotillion Rd, Fort Worth, TX, 76134 priced at $270,000 pairs $2,296/mo rent with $376/mo cash flow after a $1,322/mo payment. Total monthly income equals $2,296/mo, and annual cash flow comes to $4,506/yr on $89,505 invested. Return on cash invested is 24.94% in year one, and rental yield stands at 10.2% on a $270,000 basis. Equity gained on principal adds $1,742/yr, and 5% annual appreciation accumulates to $74,596 by year five. Five-year ROI measures 131.08% and total cumulative return in cash reaches $117,325. For financing, Ziffy Mortgage’s DSCR program evaluates $2,296/mo property income against a $1,322/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1961
9,888 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| 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 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-05-24 | Listed for sale | $270,000 |
| 2020-06-29 | Listing removed | $215,000 |
| 2020-04-19 | Price change | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-25 | $3953.22 | -0.63% | $164,151 | -5.33% |
| 2023-05-25 | $3978.41 | -5.43% | $173,388 | 9.02% |
| 2022-05-25 | $4206.69 | 33.58% | $159,036 | 37.10% |
Listed by: Travis West-Edwards • Supreme 1 Realty, LLC
Mls Name: NTREIS
Mls ID: #20947395
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.
