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% |
Investment property for sale in Fort Worth at 2628 Coldstream Dr, Fort Worth, TX, 76123 listed at $280,000 pairs $3,300/mo rent with a $1,370/mo payment to leave $1,183/mo cash flow. Total monthly income runs $3,300/mo, and annual cash flow reaches $14,194/yr on $92,820 cash to close. Return on cash invested measures 35.2% in year one, and rental yield registers 14.14% at a $280,000 basis. Equity gained on principal adds $1,807/yr, and annual property appreciation at 5% supports $77,359 by year five. Five-year ROI tracks 186.64% and total cumulative return in cash totals $173,241. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,300/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1986
6,490 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| 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 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Price change | $280,000 |
| 2024-07-12 | Price change | $290,000 |
| 2024-07-02 | Price change | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6164.89 | 13.63% | $250,822 | 27.64% |
| 2022-08-14 | $5425.54 | 4.82% | $196,514 | 7.40% |
| 2021-08-14 | $5176.21 | 15.00% | $182,976 | 18.08% |
Listed by: Jennifer Ibarra • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20645731
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.
