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 2636 Coldstream Dr, Fort Worth, TX, 76123 priced at $219,900 converts $3,398/mo rent into $1,668/mo cash flow after a $1,076/mo obligation. Total monthly income equals $3,398/mo, and annual cash flow totals $20,011/yr on $72,897 invested. Return on cash invested prints 47.36% in year one, and rental yield reads 18.54% against a $219,900 entry. Equity gained on principal adds $1,419/yr, while 5% annual appreciation compiles into $60,754 by year five. Five-year ROI reaches 252.26% and total cumulative return in cash sums $183,892. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,398/mo property income covering a $1,076/mo payment, not borrower’s personal income.
Single Family
Built in 1986
6,359 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 | Listed for sale | $219,900 |
| 2024-03-23 | Listing removed | N/A |
| 2024-03-21 | Price change | $2,005 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5653.10 | 20.44% | $230,000 | 35.29% |
| 2022-08-14 | $4693.53 | 16.66% | $170,000 | 19.54% |
| 2021-08-14 | $4023.14 | -2.61% | $142,216 | N/A |
Listed by: Steven Robertson • Real Estate Diplomats
Mls Name: NTREIS
Mls ID: #20689594
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.
