9153 Cottonwood Village DrFort WorthTX76120
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Fort Worth at 9153 Cottonwood Village Dr, Fort Worth, TX, 76120 priced at $433,000 pairs $3,245/mo rent with $104/mo cash flow after a $2,119/mo payment. Total monthly income equals $3,245/mo, and annual cash flow comes to $1,244/yr on $143,540 invested. Return on cash invested is 20.78% in year one, and rental yield stands at 8.99% on a $433,000 basis. Equity gained on principal adds $2,794/yr, and 5% annual appreciation accumulates to $119,630 by year five. Five-year ROI measures 108.9% and total cumulative return in cash reaches $156,308. For financing, Ziffy Mortgage’s DSCR program evaluates $3,245/mo property income against a $2,119/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2007
6,969 sqft lot
$N/A/sqft
$750 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Housing Distribution
Address Breakdown
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Russell • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20842203
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.