1815 N Riverside Dr, Fort Worth, TX, 76111 | $507/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

1815 N Riverside Dr, Fort Worth, TX, 76111 | $507/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2085 sft

2312 Dalford St, Fort Worth, TX, 76111

3 Bed
2 Bath
2010 sft

3004 Yucca Ave, Fort Worth, TX, 76111

3 Bed
2 Bath
1658 sft

2528 Yucca Ave, Fort Worth, TX, 76111

3 Bed
2 Bath
1136 sft

2900 Chenault St, Fort Worth, TX, 76111

Nearby investment properties with comparable prices

3 Bed
2 Bath
1880 sft

9637 Minton Dr, Fort Worth, TX, 76108

4 Bed
2 Bath
1822 sft

9804 Clemmons Rd, Fort Worth, TX, 76108

4 Bed
2 Bath
1578 sft

9772 Walnut Cove Dr, Fort Worth, TX, 76108

4 Bed
2 Bath
1660 sft

2313 Harvest Glen Ct, 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 Fort Worth at 1815 N Riverside Dr, Fort Worth, TX, 76111 with 5% annual appreciation on a $300,000 basis while $2,640/mo rent supports operations. Total monthly income totals $2,640/mo and a $1,468/mo payment preserves $507/mo for cash returns. Annual cash flow comes to $6,084/yr on $99,450 deployed, and return on cash invested reaches 26.03% in year one. Equity gained on principal adds $1,936/yr, and five-year appreciation sums $82,884 alongside rental yield of 10.56%. Five-year ROI measures 136.83% and total cumulative return in cash totals $136,080.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,640/mo property income versus a $1,468/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1936

9,104 sqft lot

$N/A/sqft

No HOA

More details about the property

History meets modern Fort Worth living! Built in 1936, this charming home is perfect for buyers who want character, convenience, and instant access to the best of the city. Hop on the bike lane from your front door and head out to experience the beauty of Fort Worth up close. The outdoorsman will treasure the 100+ miles of the Trinity Trails system. Youll love being just minutes from the Historic Stockyards, Sundance Square, the Trinity River, and an incredible selection of shops, restaurants, and entertainment. Plus, with quick access to major thoroughfares, your weekday commute is just as convenient as your weekend adventures. Inside, the home offers three bedrooms and two full bathrooms, blending thoughtful updates with the warm, timeless feel of a historic property. The cozy living room features a welcoming fireplace, while the spacious eat-in kitchen is ideal for gatherings. Recent updates include plumbing, HVAC, some replaced windows, and the roof, providing peace of mind while preserving the homes original charm. An inviting outdoor courtyard leads to the expansive fenced backyarda true showstopper with ample space to expand the driveway or add a garage if desired. A separate outbuilding offers endless possibilities as a workshop, storage space, or mancave. Enjoy the firepit on chilly North Texas evenings! This unique Fort Worth gem offers history, location, and lifestyle all in onecome see it for yourself!

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