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 4205 Dorsey St, Forest Hill, TX, 76119 priced at $335,000 converts $2,268/mo rent into after a $1,640/mo obligation. Total monthly income equals $2,268/mo. Return on cash invested prints 18.67% in year one, and rental yield reads 8.12% against a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation compiles into $92,554 by year five. Five-year ROI reaches 97.44% and total cumulative return in cash sums $108,212. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,268/mo property income covering a $1,640/mo payment, not borrower’s personal income.
Single Family
Built in 2005
0.30 Acres 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 |
|---|---|---|
| 2024-07-02 | Price change | $335,000 |
| 2024-05-31 | Listed for sale | $349,000 |
| 2019-12-09 | Listing removed | $1,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5185.66 | -14.71% | $226,679 | 2.27% |
| 2022-08-14 | $6079.71 | 23.91% | $221,643 | 32.09% |
| 2021-08-14 | $4906.68 | -1.78% | $167,799 | -0.43% |
Listed by: Gary Bisha • My Castle Realty
Mls Name: NTREIS
Mls ID: #20628953
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.
