Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Fort Worth at 225 Weber River Trl, Fort Worth, TX, 76140 generates $2,809/mo in rent and, after a $1,517/mo payment, leaves $592/mo in cash flow. Total monthly income is $2,809/mo, and annual cash flow is $7,101/yr on $102,732 invested. Return on cash invested sits at 26.82% in year one, and rental yield is 10.88% on a $309,900 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,620 over five years. Five-year ROI reaches 141.16% and total cumulative return in cash sums $145,020. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,809/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
6,098 sqft lot
$N/A/sqft
$40 quarterly HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $309,900 |
| 2024-10-15 | Listing removed | $2,300 |
| 2024-08-30 | Price change | $2,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $3756.80 | 0.96% | $317,974 | 2.57% |
| 2023-04-30 | $3721.15 | -1.57% | $310,000 | 8.07% |
| 2022-04-30 | $3780.55 | 21.91% | $286,840 | 24.39% |
Listed by: Steve Metarelis • Offerpad Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20919126
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
