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 312 Cotillion Rd, Fort Worth, TX, 76134 priced at $345,500 pairs $2,432/mo rent with after a $1,691/mo payment. Total monthly income equals $2,432/mo. Return on cash invested is 19.65% in year one, and rental yield stands at 8.45% on a $345,500 basis. Equity gained on principal adds $2,229/yr, and 5% annual appreciation accumulates to $95,455 by year five. Five-year ROI measures 102.68% and total cumulative return in cash reaches $117,605. For financing, Ziffy Mortgage’s DSCR program evaluates $2,432/mo property income against a $1,691/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1962
9,931 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Paula Alcala • Ponderosa &Associates,REALTORS
Mls Name: NTREIS
Mls ID: #20869587
