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 632 Ridgewater Trl, Fort Worth, TX, 76131 generates $3,712/mo in rent and, after a $2,405/mo payment, leaves $218/mo in cash flow. Total monthly income is $3,712/mo, and annual cash flow is $2,613/yr on $162,899 invested. Return on cash invested sits at 21.51% in year one, and rental yield is 9.06% on a $491,400 entry. Equity gained on principal adds $3,171/yr, while 5% annual appreciation builds toward $135,765 over five years. Five-year ROI reaches 112.65% and total cumulative return in cash sums $183,512. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,712/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
6,708 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-06-01 | Listing removed | $499,999 |
| 2025-03-21 | Listed for sale | $499,999 |
| 2025-03-19 | Listing removed | $499,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $4409.90 | -13.93% | $453,812 | -9.14% |
| 2023-10-09 | $5123.65 | 102.85% | $499,455 | 136.15% |
| 2022-10-09 | $2525.82 | 340.89% | $211,502 | 396.48% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
