1504 Yale St, River Oaks, TX, 76114 | $367/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

1504 Yale St, River Oaks, TX, 76114 | $367/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1658 sft

3240 Rosemeade Dr UNIT 2113, Fort Worth, TX, 76116

4 Bed
4 Bath
2984 sft

THE WILLOW Plan, Morningstar, Aledo, TX, 76008

3 Bed
2 Bath
2052 sft

6417 Stockton Dr, Fort Worth, TX, 76132

3 Bed
2 Bath
1420 sft

10812 Edgewater Dr, Benbrook, TX, 76126

Nearby investment properties with comparable prices

4 Bed
2 Bath
1791 sft

13468 Stage Coach Ln, Cresson, TX, 76035

3 Bed
2 Bath
1884 sft

309 Post View Dr, Aledo, TX, 76008

3 Bed
2 Bath
1658 sft

13404 Gitty Up Cir, Cresson, TX, 76035

3 Bed
2 Bath
1175 sft

10905 Gray Mare Dr, Fort Worth, TX, 76108

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 River Oaks at 1504 Yale St, River Oaks, TX, 76114 listed at $304,700 pairs $2,533/mo rent with a $1,491/mo payment to leave $367/mo cash flow. Total monthly income runs $2,533/mo, and annual cash flow reaches $4,399/yr on $101,008 cash to close. Return on cash invested measures 24.26% in year one, and rental yield registers 9.98% at a $304,700 basis. Equity gained on principal adds $1,966/yr, and annual property appreciation at 5% supports $84,183 by year five. Five-year ROI tracks 127.42% and total cumulative return in cash totals $128,699. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,533/mo property income relative to a $1,491/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2018

3,746 sqft lot

$N/A/sqft

No HOA

More details about the property

Built to suit, this is a great Open Concept Brand New Home. Modern back splash that complements perfectly with granite counter tops. Laminate flooring on living room and hallway. Carpet in all rooms. New Stainless Steel appliances. Located minutes from Downtown Fort worth.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.

Housing Distribution

Housing Statistics

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