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 7208 Autumn Run Dr, Forest Hill, TX, 76140 generates $2,134/mo in rent and, after a $1,211/mo payment, leaves $259/mo in cash flow. Total monthly income is $2,134/mo, and annual cash flow is $3,109/yr on $82,046 invested. Return on cash invested sits at 23.7% in year one, and rental yield is 10.35% on a $247,500 entry. Equity gained on principal adds $1,597/yr, while 5% annual appreciation builds toward $68,380 over five years. Five-year ROI reaches 125.04% and total cumulative return in cash sums $102,593. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,134/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
6,054 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-05-29 | Listed for sale | $247,500 |
| 2009-03-18 | Listing removed | $74,000 |
| 2009-01-31 | Listed for sale | $74,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $5491.36 | 21.03% | $225,687 | 15.37% |
| 2023-05-30 | $4537.22 | -12.22% | $195,619 | 5.54% |
| 2022-05-30 | $5168.75 | 14.71% | $185,357 | 21.39% |
Listed by: Adalis Bonilla • TDRealty
Mls Name: NTREIS
Mls ID: #20950192
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.
