1412 N Riverside Dr, Fort Worth, TX, 76111 | $364/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1412 N Riverside Dr, Fort Worth, TX, 76111 | $364/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2004 sft

9801 Wild Prairie Way, Crowley, TX, 76036

3 Bed
2 Bath
1888 sft

5125 Stockwhip Dr, Crowley, TX, 76036

2 Bed
3 Bath
1875 sft

1145 Mistletoe Dr, Fort Worth, TX, 76110

4 Bed
2 Bath
1849 sft

117 Pony Express Trl, Willow Park, TX, 76087

Nearby investment properties with comparable prices

3 Bed
2 Bath
1608 sft

5621 Fursman Ave, Fort Worth, TX, 76114

6 Bed
4 Bath
3598 sft

911 Rumfield Rd, White Settlement, TX, 76108

4 Bed
3 Bath
2581 sft

10117 High Eagle Trl, Fort Worth, TX, 76108

3 Bed
2 Bath
1484 sft

5425 Odom Ave, Fort Worth, TX, 76114

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 1412 N Riverside Dr, Fort Worth, TX, 76111 earns $364/mo cash flow from $2,782/mo rent with a $1,664/mo payment. Total monthly income totals $2,782/mo, and annual cash flow totals $4,372/yr on $112,710 capital. ROI tracks 23.79% on current figures, and rental yield reads 9.82% at a $340,000 purchase. Equity gained on principal adds $2,194/yr, and 5% annual appreciation supports $93,936 over five years. Five-year ROI reaches 124.86% and total cumulative return in cash sums $140,730. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,782/mo property income instead of your personal income.

Single Family

Built in 1931

7,013 sqft lot

$N/A/sqft

No HOA

More details about the property

Built in 1931, this 1,491 sq. ft. home is bursting with character and natural lightyoull hardly need to flip a switch during the day thanks to all the windows that make every room feel happy and bright. This 2-bedroom home also has a BONUS ROOM thats ready to be whatever you needa bedroom, a cozy dayroom, an office, or even your own creative space. The kitchen offers GRANITE counters, STAINLESS STEEL appliances, and a GAS RANGE. Off the kitchen, the full-size washer and dryer area sits on the back porch, adding to the charm and practicality of this classic home. Theres a formal dining room for those special dinners and a charming breakfast room perfect for slow mornings with coffee in hand. Outside, the LARGE CORNER LOT offers a patio that seats six comfortably, making it the perfect hangout spot with friends and family. Need space for hobbies or projects? The detached garage comes with a work area. And just behind ithello potential!theres a darling EFFICIENCY APARTMENT complete with a fireplace, a large closet, and a roomy walk-in shower. Whether its for guests, a rental opportunity, or a private retreat, its a game-changer.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,438 (100%)
Owner Occupied HU	4,473 (53.0%)
Renter Occupied HU	3,453 (40.9%)
Vacant Housing Units	512 ( 6.1%)
Median Home Value	$221,259
Average Home Value	$275,035