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% |
Investment property for sale in Forest Hill at 3232 Bunker Hill Dr, Forest Hill, TX, 76140 uses $74,588 cash to close to unlock $6,418/yr annual cash flow and $535/mo monthly cash flow. Total monthly income runs $2,170/mo, and a $1,101/mo payment keeps the spread at $535/mo. Purchase price stands at $225,000, and rental yield measures 11.57% with $2,170/mo rent. Return on cash invested shows 28.51% in year one, and 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 150.41% and total cumulative return in cash records $112,185. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,170/mo property income covering a $1,101/mo payment rather than investor’s personal income.
Single Family
Built in 1977
8,624 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 |
|---|---|---|
| 2025-05-29 | Listed for sale | $225,000 |
| 2018-07-02 | Listing removed | $164,500 |
| 2018-06-19 | Pending sale | $164,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $4160.01 | 14.32% | $230,440 | -8.64% |
| 2023-05-29 | $3638.98 | -23.18% | $252,236 | 33.53% |
| 2022-05-29 | $4736.78 | -3.82% | $188,903 | 5.83% |
Listed by: Amber Edgar • RJ Williams & Company RE
Mls Name: NTREIS
Mls ID: #20935629
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.
