$254,900
209 Cotillion Rd, Fort Worth, TX, 76134
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Luxury Vinyl Plank, Tile
Exterior
Lot Size8,442 sqft
Building Information
Year Built1961
Stories1
Garage Spaces2
Land Information
APN16820-33-3
Lot Number3
SubdivisionHallmark Addition
Land UseResidential
Legal DescriptionHALLMARK ADDITION BLOCK 33 LOT 3
Census Tract106005
Assessed Land Value$30,000
Assessed Improvement Value$86,000
Assessment Year2025
About this property
WINTER SALE – get into this before Christmas! This freshly painted 3 bed, 2 bath home in Fort Worth's established Hallmark Addition is move-in ready for the holidays. You get about 1,808 sq ft of living space on a generous 0.19-acre lot, with NO HOA. It's zoned to Everman ISD, with quick access to I-35W, I-20 and downtown Fort Worth. Whether it's your first home or your next investment, this one won't last. Schedule your showing today!
Investor Tools
$129,659Estimated Mortgage Balance
$126,341Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$333/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,713
$116,000
2025
$30,000
$86,000
$116,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,713
$116,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trn Financial Llc
Conventional
$150,000
No
First
Dec 17, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,659
$126,341
49%
51%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,110/mo
$900/mo
+$1,210/mo
9.9%
