137 Merritt St, Fort Worth, TX, 76114 | $176/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

137 Merritt St, Fort Worth, TX, 76114 | $176/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1907 sft

7208 Stonegate Dr, Benbrook, TX, 76126

Plan 3147 Modeled Plan, Sierra Vista at Kelly Ranch

4 Bed
3 Bath
3147 sft

Plan 3147 Modeled Plan, Sierra Vista at Kelly Ranch, Aledo, TX, 76008

4 Bed
2 Bath
1576 sft

11037 Firebrush Ln, Fort Worth, TX, 76108

4 Bed
2 Bath
2212 sft

6204 Trail Lake Dr, Fort Worth, TX, 76133

Nearby investment properties with comparable prices

3 Bed
2 Bath
1688 sft

641 Kimbrough St, White Settlement, TX, 76108

3 Bed
3 Bath
1630 sft

5804 Volder Dr, Fort Worth, TX, 76114

3 Bed
3 Bath
1712 sft

4928 Hidden Grove Dr, Fort Worth, TX, 76114

3 Bed
2 Bath
1627 sft

717 Long Iron Dr, Fort Worth, TX, 76108

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 137 Merritt St, Fort Worth, TX, 76114 generates $2,665/mo in rent and, after a $1,713/mo payment, leaves $176/mo in cash flow. Total monthly income is $2,665/mo, and annual cash flow is $2,114/yr on $116,025 invested. Return on cash invested sits at 21.73% in year one, and rental yield is 9.14% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 113.85% and total cumulative return in cash sums $132,098. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,665/mo property income rather than buyer’s personal income.

Single Family

Built in 1954

7,535 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully updated home located in Fort Worths highly desirable River Districta vibrant, up-and-coming neighborhood that perfectly blends modern urban living with outdoor recreation. Just minutes from downtown Fort Worth, this community offers a dynamic lifestyle surrounded by trendy restaurants, local shops, and the scenic Trinity River walking and biking trails. Step inside to an inviting open floor plan designed for both comfort and style. The spacious living area flows seamlessly into the kitchen and dining spaces, creating an ideal setting for entertaining or relaxing. Thoughtful modern updates throughout the home include fresh finishes, upgraded fixtures, and stylish design touches that make this property truly move-in ready. Enjoy the walkability of the neighborhood, where you can stroll to popular restaurants, grab coffee at a local caf, or meet friends for dinner. Outdoor enthusiasts will love easy access to the Trinity Trails, offering miles of scenic paths for running, biking, or kayaking along the river. The River District places you right in the heart of one of Fort Worths most exciting and evolving neighborhoods.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,109 (100%)
Owner Occupied HU	6,070 (50.1%)
Renter Occupied HU	4,859 (40.1%)
Vacant Housing Units	1,180 ( 9.7%)
Median Home Value	$246,422
Average Home Value	$339,763