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 4749 Marshall St, Forest Hill, TX, 76119 listed at $235,000 pairs $1,925/mo rent with a $1,150/mo payment to leave $246/mo cash flow. Total monthly income runs $1,925/mo, and annual cash flow reaches $2,955/yr on $77,903 cash to close. Return on cash invested measures 23.7% in year one, and rental yield registers 9.83% at a $235,000 basis. Equity gained on principal adds $1,516/yr, and annual property appreciation at 5% supports $64,926 by year five. Five-year ROI tracks 124.47% and total cumulative return in cash totals $96,964. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,925/mo property income relative to a $1,150/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1961
9,321 sqft 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 |
|---|---|---|
| 2025-06-19 | Listed for sale | $235,000 |
| 2024-03-11 | Sold | N/A |
| 2024-02-17 | Pending sale | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-20 | $3995.24 | 134.40% | $176,097 | 19.56% |
| 2023-06-20 | $1704.45 | -33.46% | $147,291 | 16.67% |
| 2022-06-20 | $2561.73 | -14.02% | $126,248 | 23.90% |
Listed by: Jennifer Duarte • OC TX Realty, LLC
Mls Name: NTREIS
Mls ID: #20973786
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.
