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 8617 Cottage Creek Dr UNIT 27, Fort Worth, TX, 76123 uses $72,897 cash to close to unlock $10,711/yr annual cash flow and $893/mo monthly cash flow. Total monthly income runs $2,627/mo, and a $1,076/mo payment keeps the spread at $893/mo. Purchase price stands at $219,900, and rental yield measures 14.34% with $2,627/mo rent. Return on cash invested shows 34.6% in year one, and 5% annual appreciation builds toward $60,754 over five years. Five-year ROI reaches 183.9% and total cumulative return in cash records $134,056. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,627/mo property income covering a $1,076/mo payment rather than investor’s personal income.
Condo
Built in 2023
8.61 Acres lot
$N/A/sqft
$750 annually 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 |
|---|---|---|
| 2024-11-01 | Listed for sale | $219,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4952.32 | 259.80% | $203,240 | 262.93% |
| 2023-12-27 | $1376.41 | N/A | $56,000 | N/A |
Listed by: Tasha Penson • Keller Williams Realty Best SW
Mls Name: NTREIS
Mls ID: #20768165
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.
