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 308 Cotillion Rd, Fort Worth, TX, 76134 priced at $278,000 pairs $2,579/mo rent with $602/mo cash flow after a $1,361/mo payment. Total monthly income equals $2,579/mo, and annual cash flow comes to $7,221/yr on $92,157 invested. Return on cash invested is 27.74% in year one, and rental yield stands at 11.13% on a $278,000 basis. Equity gained on principal adds $1,794/yr, and 5% annual appreciation accumulates to $76,806 by year five. Five-year ROI measures 146.06% and total cumulative return in cash reaches $134,609. For financing, Ziffy Mortgage’s DSCR program evaluates $2,579/mo property income against a $1,361/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1962
8,176 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 |
|---|---|---|
| 2024-12-16 | Price change | $278,000 |
| 2024-11-11 | Price change | $280,000 |
| 2024-10-13 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4192.31 | 8.33% | $174,079 | 3.22% |
| 2023-12-27 | $3869.79 | -4.80% | $168,654 | 9.75% |
| 2022-12-27 | $4064.78 | 15.06% | $153,671 | 18.09% |
Listed by: Moyosore Oduye • TDRealty
Mls Name: NTREIS
Mls ID: #20738461
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.
