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 625 Ridgewater Trl, Fort Worth, TX, 76131 priced at $454,900 converts $3,269/mo rent into after a $2,227/mo obligation. Total monthly income equals $3,269/mo. Return on cash invested prints 19.88% in year one, and rental yield reads 8.62% against a $454,900 entry. Equity gained on principal adds $2,935/yr, while 5% annual appreciation compiles into $125,680 by year five. Five-year ROI reaches 104.01% and total cumulative return in cash sums $156,848. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,269/mo property income covering a $2,227/mo payment, not borrower’s personal income.
Single Family
Built in 2022
7,274 sqft lot
$N/A/sqft
$442 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-04-14 | Listed for sale | $454,900 |
| 2024-07-29 | Listing removed | N/A |
| 2024-07-13 | Price change | $454,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-14 | $3473.40 | -16.94% | $375,776 | -11.63% |
| 2023-04-14 | $4181.56 | 644.75% | $425,254 | 898.25% |
| 2022-04-14 | $561.47 | -1.99% | $42,600 | N/A |
Listed by: Josiah Ford • Team Ford Realtors
Mls Name: NTREIS
Mls ID: #20899369
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.
