Fairbridge Plan, Trails at Waterside - Garden Series, Fort Worth, TX, 76109 | 6.83% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Fairbridge Plan, Trails at Waterside - Garden Series, Fort Worth, TX, 76109 | 6.83% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Prata Plan, Trails at Waterside - Garden Series

3 Bed
3 Bath
2164 sft

Prata Plan, Trails at Waterside - Garden Series, Fort Worth, TX, 76109

Medford Plan, Trails at Waterside - Villas Series

3 Bed
3 Bath
2142 sft

Medford Plan, Trails at Waterside - Villas Series, Fort Worth, TX, 76109

Pratt Plan, Trails at Waterside - Villas Series

3 Bed
3 Bath
2203 sft

Pratt Plan, Trails at Waterside - Villas Series, Fort Worth, TX, 76109

Gavin Plan, Trails at Waterside - Garden Series

3 Bed
3 Bath
1929 sft

Gavin Plan, Trails at Waterside - Garden Series, Fort Worth, TX, 76109

Nearby investment properties with comparable prices

Magnolia III Side Entry Plan, Wildcat Ridge

5 Bed
4 Bath
3754 sft

Magnolia III Side Entry Plan, Wildcat Ridge, Godley, TX, 76044

5 Bed
4 Bath
4130 sft

Cornell Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008

5 Bed
4 Bath
3299 sft

7737 Whisterwheel Way, Fort Worth, TX, 76123

Classic - Cornell Plan, Rio Vista at Kelly Ranch

5 Bed
4 Bath
4130 sft

Classic - Cornell Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008

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

Total monthly income equals $3,360/mo. Return on cash invested prints 14.89% in year one, and rental yield reads 6.83% against a $589,990 entry. Equity gained on principal adds $3,807/yr, while 5% annual appreciation compiles into $163,003 by year five. Five-year ROI reaches 77.15% and total cumulative return in cash sums $149,749. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,360/mo property income covering a $2,888/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Fairbridge floor plan by David Weekley Homes in Trails at Waterside showcases a social lifestyle design with main-level gathering spaces and upstairs bedrooms. The front door opens onto an expansive view of the sunlit family room and extends out to the covered porch. The contemporary kitchen overlooks the adjacent family and dining spaces and features a multi-function island and extended cabinets and countertops for added convenience. A walk-in closet, separate tub and shower, and dual-sink vanity contribute everyday luxury to the Owner's Retreat and en suite Owner's Bath. Two spacious junior bedrooms, a full bathroom, and a cozy retreat space round out the upper level. Call David Weekley Homes' Trails at Waterside Team to build your future with the peace of mind our Industry-leading Warranty adds to your new home in Fort Worth, Texas.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,126 (100%)
Owner Occupied HU	5,005 (38.1%)
Renter Occupied HU	6,717 (51.2%)
Vacant Housing Units	1,404 (10.7%)
Median Home Value	$634,057
Average Home Value	$720,302