Newlin Plan, West Square: Watermill, Fort Worth, TX, 76108 | $211/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Newlin Plan, West Square: Watermill, Fort Worth, TX, 76108 | $211/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1347 sft

3125 Dixondale Dr, Fort Worth, TX, 76108

3 Bed
2 Bath
1651 sft

3117 Areca Ln, Fort Worth, TX, 76108

3 Bed
2 Bath
1533 sft

3108 Dixondale Dr, Fort Worth, TX, 76108

3 Bed
2 Bath
1651 sft

3133 Dixondale Dr, Fort Worth, TX, 76108

Nearby investment properties with comparable prices

3 Bed
2 Bath
1788 sft

10525 Wild Meadow Way, Fort Worth, TX, 76108

3 Bed
2 Bath
1610 sft

2606 Oaks Dr, Granbury, TX, 76049

3 Bed
2 Bath
1491 sft

10257 Tustin Ter, Fort Worth, TX, 76108

5 Bed
3 Bath
2600 sft

1708 Dwelling Pl, Godley, TX, 76044

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

Rental property for sale in Fort Worth at Newlin Plan, West Square: Watermill, Fort Worth, TX, 76108 priced at $295,999 converts $2,316/mo rent into $211/mo cash flow after a $1,449/mo obligation. Total monthly income equals $2,316/mo, and annual cash flow totals $2,530/yr on $98,124 invested. Return on cash invested prints 22.49% in year one, and rental yield reads 9.39% against a $295,999 entry. Equity gained on principal adds $1,910/yr, while 5% annual appreciation compiles into $81,779 by year five. Five-year ROI reaches 117.88% and total cumulative return in cash sums $115,672. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,316/mo property income covering a $1,449/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

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,073 (100%)
Owner Occupied HU	13,143 (65.5%)
Renter Occupied HU	5,956 (29.7%)
Vacant Housing Units	974 ( 4.9%)
Median Home Value	$319,563
Average Home Value	$378,113