605 Cofer Way, Fort Worth, TX, 76131 | $631/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

605 Cofer Way, Fort Worth, TX, 76131 | $631/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1819 sft

8417 Coffee Springs Dr, Fort Worth, TX, 76131

4 Bed
2 Bath
1875 sft

8421 Coffee Springs Dr, Fort Worth, TX, 76131

4 Bed
2 Bath
1819 sft

8437 Hollymead Ln, Fort Worth, TX, 76131

4 Bed
2 Bath
1839 sft

8416 Beltmill Pkwy, Fort Worth, TX, 76131

Nearby investment properties with comparable prices

4 Bed
2 Bath
1819 sft

1025 Ingalls Park Ln, Fort Worth, TX, 76131

4 Bed
2 Bath
1819 sft

1016 Leaping Lark Ln, Fort Worth, TX, 76131

4 Bed
2 Bath
1653 sft

ELGIN Plan, Rosewood at Beltmill, Fort Worth, TX, 76131

HUNTSVILLE Plan, Highlands at Chapel Creek

4 Bed
2 Bath
1791 sft

HUNTSVILLE Plan, Highlands at Chapel Creek, Fort Worth, TX, 76108

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 605 Cofer Way, Fort Worth, TX, 76131 offers $3,162/mo rent that, after a $1,742/mo payment, leaves $631/mo cash flow. Total monthly income is $3,162/mo, and annual cash flow is $7,571/yr on $118,011 cash. Return on cash invested measures 26.32% in year one, and rental yield stands at 10.66% at a $355,990 entry. Equity gained on principal adds $2,297/yr while 5% annual appreciation compounds into $98,353 by year five. Five-year ROI records 138.44% and total cumulative return in cash reaches $163,378. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,162/mo property income versus a $1,742/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

605 Cofer Way, Fort Worth, Texas is a new home built by D.R. Horton Americas Builder in the Rosewood at Beltmill community. The Kingston is a single story home that offers 4 bedrooms, 2 bathrooms and approx 2,083 sq. ft. of living space. As you enter the inviting foyer, you'll pass three secondary bedrooms, as well as the secondary bathroom. You'll next enter the open concept kitchen which features stainless steel appliances with gas cooking range, granite countertops, and oversized kitchen island. The dining area flows into the living room, which has plenty of natural lighting and leads to a large covered back patio. The private main bedroom suite is located off the living room and features a huge walk-in closet and large walk-in shower with ceramic tile surround. Additional features include: tankless water heater; Ceramic tile flooring at Entry, Hallways (per plan), Kitchen/Breakfast, Utility and Bathrooms; and, full yard sod, landscaping and irrigation. The Kingston includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. *Estimated completion: Late Fall 2024. * Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include op

Neighborhood Data

Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.

Housing Distribution

Housing Statistics

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