Pratt Plan, Trails at Waterside - Villas Series, Fort Worth, TX, 76109 | 6.57% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Pratt Plan, Trails at Waterside - Villas Series, Fort Worth, TX, 76109 | 6.57% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Fairbridge Plan, Trails at Waterside - Garden Series

3 Bed
3 Bath
1891 sft

Fairbridge 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

Henley Plan, Trails at Waterside - Garden Series

3 Bed
3 Bath
2100 sft

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

Prata Plan, Trails at Waterside - Garden Series

3 Bed
3 Bath
2164 sft

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

Nearby investment properties with comparable prices

4 Bed
3 Bath
2513 sft

10449 Terrapin Rd, Fort Worth, TX, 76126

4 Bed
4 Bath
2944 sft

10629 Oates Branch Ln, Fort Worth, TX, 76126

4 Bed
3 Bath
2552 sft

6165 Strada Cv, Fort Worth, TX, 76123

4 Bed
3 Bath
2890 sft

7333 Valencia Grove Ct, Fort Worth, TX, 76132

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 is $3,360/mo. Return on cash invested measures 14.08% in year one, and rental yield stands at 6.57% at a $613,990 entry. Equity gained on principal adds $3,962/yr while 5% annual appreciation compounds into $169,634 by year five. Five-year ROI records 72.78% and total cumulative return in cash reaches $147,024. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,360/mo property income versus a $3,005/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Award-winning design and genuine comforts make each day delightful in The Pratt floor plan by David Weekley Homes in Trails at Waterside. It's easy to wake up on the right side of the bed in the penthouse Owner's Retreat, which includes a contemporary en suite Owner's Bath and a walk-in closet. A pair of junior bedrooms separated by a closet wall share a full bathroom on the upper level. The main gathering areas rest on the second level of this home, and include a streamlined kitchen, adjacent dining space, sunlit study and a spacious family room overlooking a private balcony. The first floor features an inviting retreat and covered porch, providing even more space to spend time together or pursue individual hobbies and productivity goals. Send David Weekley Homes' Trails at Waterside Team a message to begin your #LivingWeekley adventure with this 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