Cottonwood II Plan, Rocky Creek Crossing 60sFort WorthTX76123
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 Cottonwood II Plan, Rocky Creek Crossing 60s, Fort Worth, TX, 76123 priced at $357,990 converts $2,524/mo rent into after a $1,752/mo obligation. Total monthly income equals $2,524/mo. Return on cash invested prints 19.69% in year one, and rental yield reads 8.46% against a $357,990 entry. Equity gained on principal adds $2,310/yr, while 5% annual appreciation compiles into $98,906 by year five. Five-year ROI reaches 102.89% and total cumulative return in cash sums $122,102. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,524/mo property income covering a $1,752/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • HistoryMaker Homes
Mls Name: HistoryMaker Homes
Mls Provider:
Mls ID: #N/A