2620 Coldstream DrFort WorthTX76123
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 2620 Coldstream Dr, Fort Worth, TX, 76123 uses $99,119 cash to close to unlock $2,367/yr annual cash flow and $197/mo monthly cash flow. Total monthly income runs $2,323/mo, and a $1,463/mo payment keeps the spread at $197/mo. Purchase price stands at $299,000, and rental yield measures 9.32% with $2,323/mo rent. Return on cash invested shows 22.3% in year one, and 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 116.89% and total cumulative return in cash records $115,858. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,323/mo property income covering a $1,463/mo payment rather than investor’s personal income.
Single Family
Built in 1986
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brittany Baird • Cates & Company
Mls Name: NTREIS
Mls ID: #20990142