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 3309 Jamestown Dr, Forest Hill, TX, 76140 earns $526/mo cash flow from $2,268/mo rent with a $1,199/mo payment. Total monthly income totals $2,268/mo, and annual cash flow totals $6,311/yr on $81,218 capital. ROI tracks 27.68% on current figures, and rental yield reads 11.11% at a $245,000 purchase. Equity gained on principal adds $1,581/yr, and 5% annual appreciation supports $67,689 over five years. Five-year ROI reaches 145.73% and total cumulative return in cash sums $118,356. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,268/mo property income instead of your personal income.
Single Family
Built in 1965
9,496 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 |
|---|---|---|
| 2025-06-09 | Listed for sale | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | $1178.11 | -23.75% | $208,091 | 6.37% |
| 2023-06-09 | $1545.10 | -6.53% | $195,631 | 23.40% |
| 2022-06-09 | $1653.11 | 2.54% | $158,536 | 16.27% |
Listed by: Patricia Choice • LPT Realty, LLC
Mls Name: NTREIS
Mls ID: #20963363
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.
