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 4813 Marshall St, Forest Hill, TX, 76119 listed at $230,000 pairs $2,268/mo rent with a $1,126/mo payment to leave $632/mo cash flow. Total monthly income runs $2,268/mo, and annual cash flow reaches $7,586/yr on $76,245 cash to close. Return on cash invested measures 29.86% in year one, and rental yield registers 11.83% at a $230,000 basis. Equity gained on principal adds $1,484/yr, and annual property appreciation at 5% supports $63,545 by year five. Five-year ROI tracks 157.47% and total cumulative return in cash totals $120,067. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,268/mo property income relative to a $1,126/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1960
7,492 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 |
|---|---|---|
| 2024-08-09 | Listed for sale | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $168,567 | 12.50% |
| 2022-08-14 | $2160.07 | -4.18% | $149,836 | 25.33% |
| 2021-08-14 | $2254.38 | 10.38% | $119,549 | 6.97% |
Listed by: Adrian Luna • Great Western Realty
Mls Name: NTREIS
Mls ID: #20689504
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.
