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 3651 Rough Creek Rd, Forest Hill, TX, 76140 offers a 8.37% rental yield on a $349,000 purchase with $2,435/mo rent. 43% in year one. Equity gained on principal adds $2,252/yr while 5% annual appreciation supports $96,422 over five years. Portfolio math shows five-year ROI at 101.47% and total cumulative return in cash at $117,396. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,435/mo property income against a $1,708/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1967
8,755 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 |
|---|---|---|
| 2025-06-26 | Listed for sale | $349,000 |
| 2016-10-08 | Listing removed | $124,500 |
| 2016-07-18 | Pending sale | $124,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $4602.89 | -9.87% | $202,880 | -9.12% |
| 2023-06-26 | $5107.05 | 8.78% | $223,243 | 30.43% |
| 2022-06-26 | $4694.95 | 18.08% | $171,160 | 25.88% |
Listed by: Wendy Mccurry • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20980350
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.
