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 6129 Forest Edge Dr, Forest Hill, TX, 76119 offers $2,141/mo rent that, after a $1,297/mo payment, leaves $257/mo cash flow. Total monthly income is $2,141/mo, and annual cash flow is $3,079/yr on $87,848 cash. Return on cash invested measures 23.41% in year one, and rental yield stands at 9.7% at a $265,000 entry. Equity gained on principal adds $1,710/yr while 5% annual appreciation compounds into $73,215 by year five. Five-year ROI records 122.86% and total cumulative return in cash reaches $107,931. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,141/mo property income versus a $1,297/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1964
9,147 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 |
|---|---|---|
| 2025-06-02 | Listing removed | $265,000 |
| 2025-04-04 | Price change | $265,000 |
| 2025-02-27 | Price change | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $4166.10 | -1.57% | $183,628 | -0.75% |
| 2023-06-13 | $4232.67 | 1.46% | $185,021 | 21.66% |
| 2022-06-13 | $4171.75 | 3.51% | $152,086 | 10.34% |
Listed by: Quantence Walker • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20815673
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.
