Listed by Purple Housing
$2,195,000
3133 Cockrell Ave
Details
Property Type Multifamily
Sub Type Student Housing
Square Footage 4,724
Units 2
Beds 10
Cap Rate 6.16%
NOI $135,200
Occupancy 100%
Pro-Forma Cap Rate 6.16%
Pro-Forma NOI $135,200
Broker Co-Op Yes
Year Built 2026
Buildings 1
Stories 3
Lot Size (SqFt) 6,250
Zoning BU-RA 3
Investment Type Stabilized
Occupancy Date 06/01/2026
Multifamily | 6.16% CAP | 2 Units
Marketing description
Introducing a prime investment opportunity at 3133 Cockrell Ave. Fort Worth, TX 76109. This TCU Duplex boasts two units totaling 10 bedrooms, making it an ideal income-generating property. With a sales price of $2,195,000 and projected gross rents of $168,000, this duplex offers a projected NOI of $135,200 and a competitive cap rate of 6.16%.
This modern property was created by Edward & Isaac Designs LLC, ensuring quality and style in every detail. The spacious units with a total of 4,724 sq. ft. are leased until 2028, providing a secure income stream for potential investors. Estimated expenses come to $32,800, including property taxes, insurance, maintenance, and more.
Don't miss out on this attractive investment opportunity that combines a prime location with strong financial projections. Reach out today for more information on how you can make 3133 Cockrell Ave. a valuable addition to your portfolio.
Listing Contacts
Listed by Purple Housing
Valuation Calculator
Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$135,200.00
$11,266.67/mo
Valuation Metrics
0
DSCR
6.16%
Cap Rate
6.16%
ROI
Map
Broker Selected Comps View More Comps
Property History
Tax History
Similar Properties
Is there information that looks off?
