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 6301 Regal Rd, Forest Hill, TX, 76119 priced at $229,900 converts $2,268/mo rent into $633/mo cash flow after a $1,125/mo obligation. Total monthly income equals $2,268/mo, and annual cash flow totals $7,601/yr on $76,212 invested. Return on cash invested prints 29.88% in year one, and rental yield reads 11.84% against a $229,900 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation compiles into $63,517 by year five. Five-year ROI reaches 157.58% and total cumulative return in cash sums $120,095. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,268/mo property income covering a $1,125/mo payment, not borrower’s personal income.
Single Family
Built in 1965
7,405 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 |
|---|---|---|
| 2025-02-08 | Listed for sale | $229,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $827.20 | 10.22% | $150,288 | 4.50% |
| 2023-02-13 | $750.53 | -6.54% | $143,815 | 29.75% |
| 2022-02-13 | $803.08 | 4.66% | $110,838 | 9.45% |
Listed by: Lori Gentry • RE/MAX Pinnacle Group REALTORS
Mls Name: NTREIS
Mls ID: #20837882
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.
