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 528 Cold Mountain Trl, Fort Worth, TX, 76131 with 5% annual appreciation on a $409,900 basis while $4,546/mo rent supports operations. Total monthly income totals $4,546/mo and a $2,006/mo payment preserves $1,595/mo for cash returns. Annual cash flow comes to $19,137/yr on $135,882 deployed, and return on cash invested reaches 33.99% in year one. Equity gained on principal adds $2,645/yr, and five-year appreciation sums $113,248 alongside rental yield of 13.31%. Five-year ROI measures 179.69% and total cumulative return in cash totals $244,168.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,546/mo property income versus a $2,006/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2016
6,599 sqft lot
$N/A/sqft
$220 semi-annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Price change | $409,900 |
| 2024-07-11 | Price change | $414,900 |
| 2024-06-20 | Listed for sale | $424,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-08-14 | N/A | N/A | $269,834 | 33.31% |
| 2017-08-14 | $6017.46 | N/A | $202,411 | N/A |
Listed by: Tim Byrns • Iron Star Realty
Mls Name: NTREIS
Mls ID: #20651286
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.
