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 Forest Hill at 3151 Jamestown Dr, Forest Hill, TX, 76140 offers $2,362/mo rent that, after a $1,419/mo payment, leaves $300/mo cash flow. Total monthly income is $2,362/mo, and annual cash flow is $3,602/yr on $96,135 cash. Return on cash invested measures 23.66% in year one, and rental yield stands at 9.77% at a $290,000 entry. Equity gained on principal adds $1,871/yr while 5% annual appreciation compounds into $80,122 by year five. Five-year ROI records 124.18% and total cumulative return in cash reaches $119,380. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,362/mo property income versus a $1,419/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
9,757 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| 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 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-11-08 | Price change | $290,000 |
| 2024-09-14 | Listed for sale | $299,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4244.92 | 5.39% | $187,102 | 6.26% |
| 2023-12-27 | $4027.97 | 4.52% | $176,074 | 25.32% |
| 2022-12-27 | $3853.96 | 8.76% | $140,501 | 15.94% |
Listed by: Latasha Washington • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20724397
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
