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 4800 Marshall St, Forest Hill, TX, 76119 at $249,500 posts ROI 23.5% with $247/mo cash flow from $2,045/mo rent. Total monthly income equals $2,045/mo, and annual cash flow records $2,967/yr on $82,709 to close. Return on cash invested measures 23.5% and rental yield reads 9.84% at the current $249,500. Equity gained on principal adds $1,610/yr, and 5% annual appreciation supports $68,932 by year five. Five-year ROI prints 123.46% and total cumulative return in cash totals $102,117.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,045/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1960
6,708 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 |
|---|---|---|
| 2024-10-17 | Price change | $249,500 |
| 2024-10-03 | Listed for sale | $265,000 |
| 2024-09-09 | Listing removed | $269,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4426.04 | 12.55% | $193,474 | 34.95% |
| 2022-10-23 | $3932.58 | 498.60% | $143,367 | 25.13% |
| 2021-10-23 | $656.96 | 16.34% | $114,570 | 6.91% |
Listed by: Itzia Matias • Perla Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20742515
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.
