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 3812 David Ln, Forest Hill, TX, 76119 earns $263/mo cash flow from $2,128/mo rent with a $1,284/mo payment. Total monthly income totals $2,128/mo, and annual cash flow totals $3,151/yr on $86,952 capital. ROI tracks 23.53% on current figures, and rental yield reads 9.74% at a $262,300 purchase. Equity gained on principal adds $1,693/yr, and 5% annual appreciation supports $72,469 over five years. Five-year ROI reaches 123.5% and total cumulative return in cash sums $107,384. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,128/mo property income instead of your personal income.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Date | Event | Price |
|---|---|---|
| 2025-07-01 | Listing removed | $1,800 |
| 2025-06-30 | Listed for rent | $1,800 |
| 2025-06-30 | Listing removed | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-20 | $2170.95 | 442.52% | $128,263 | -1.58% |
| 2023-10-20 | $400.16 | -43.26% | $130,318 | 9.09% |
| 2022-10-20 | $705.22 | -7.96% | $119,457 | 8.90% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
