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 River Oaks at 1126 Harvard St, River Oaks, TX, 76114 offers $1,998/mo rent that, after a $1,366/mo payment, leaves $4/mo cash flow. Total monthly income is $1,998/mo, and annual cash flow is $43/yr on $92,489 cash. Return on cash invested measures 19.96% in year one, and rental yield stands at 8.59% at a $279,000 entry. Equity gained on principal adds $1,800/yr while 5% annual appreciation compounds into $77,083 by year five. Five-year ROI records 104.36% and total cumulative return in cash reaches $96,523. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,998/mo property income versus a $1,366/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1945
0.30 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $279,000 |
| 2024-09-13 | Listing removed | $279,000 |
| 2024-09-05 | Listed for sale | $279,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4750.70 | -0.22% | $199,000 | 16.80% |
| 2022-10-23 | $4760.98 | 15.95% | $170,384 | 9.81% |
| 2021-10-23 | $4105.99 | 20.86% | $155,161 | 16.74% |
Listed by: Sharon Parnell • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20721910
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.
