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 1413 Long Ave, River Oaks, TX, 76114 generates $1,814/mo in rent and, after a $1,126/mo payment, leaves $178/mo in cash flow. Total monthly income is $1,814/mo, and annual cash flow is $2,138/yr on $76,245 invested. Return on cash invested sits at 22.71% in year one, and rental yield is 9.46% on a $230,000 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 119.14% and total cumulative return in cash sums $90,835. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,814/mo property income rather than buyer’s personal income.
Single Family
Built in 1943
7,623 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 |
|---|---|---|
| 2025-03-21 | Listed for sale | $230,000 |
| 2022-01-19 | Sold | N/A |
| 2021-12-16 | Pending sale | $132,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-21 | $3279.42 | -3.33% | $134,861 | -5.10% |
| 2023-03-21 | $3392.41 | -5.87% | $142,104 | 10.18% |
| 2022-03-21 | $3603.84 | 18.41% | $128,973 | 12.14% |
Listed by: Briana Baugh • Perla Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20875164
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.
