Cottonwood II Plan, Rocky Creek Crossing 60s Sales Phase 1,Fort Worth,TX,76123

Investment Highlights

Investment property for sale in Fort Worth at Cottonwood II Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123 listed at $367,990 pairs $2,901/mo rent with a $1,801/mo payment to leave $284/mo cash flow. Total monthly income runs $2,901/mo, and annual cash flow reaches $3,411/yr on $121,989 cash to close. Return on cash invested measures 22.71% in year one, and rental yield registers 9.46% at a $367,990 basis. Equity gained on principal adds $2,375/yr, and annual property appreciation at 5% supports $101,669 by year five. Five-year ROI tracks 119.07% and total cumulative return in cash totals $145,258. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,901/mo property income relative to a $1,801/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).