7425 Waterwell TrlForest HillTX76140
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Forest Hill at 7425 Waterwell Trl, Forest Hill, TX, 76140 earns $101/mo cash flow from $2,946/mo rent with a $1,958/mo payment. Total monthly income totals $2,946/mo, and annual cash flow totals $1,216/yr on $132,600 capital. ROI tracks 20.83% on current figures, and rental yield reads 8.84% at a $400,000 purchase. Equity gained on principal adds $2,581/yr, and 5% annual appreciation supports $110,513 over five years. Five-year ROI reaches 108.99% and total cumulative return in cash sums $144,520. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,946/mo property income instead of your personal income.
Single Family
Built in 2016
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tiffany Anderson • Monument Realty
Mls Name: NTREIS
Mls ID: #21097843