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% |
Investment property for sale in River Oaks at 4817 Thurston Rd, River Oaks, TX, 76114 uses $99,417 cash to close to unlock $13,371/yr annual cash flow and $1,114/mo monthly cash flow. Total monthly income runs $3,260/mo, and a $1,468/mo payment keeps the spread at $1,114/mo. Purchase price stands at $299,900, and rental yield measures 13.04% with $3,260/mo rent. Return on cash invested shows 33.36% in year one, and 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 176.26% and total cumulative return in cash records $175,228. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,260/mo property income covering a $1,468/mo payment rather than investor’s personal income.
Single Family
Built in 1943
7,056 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 |
|---|---|---|
| 2025-05-11 | Listed for sale | $299,900 |
| 2024-08-30 | Sold | N/A |
| 2024-08-21 | Pending sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-12 | $5133.33 | 4.30% | $211,100 | 2.39% |
| 2023-05-12 | $4921.87 | 5.42% | $206,171 | 23.40% |
| 2022-05-12 | $4668.60 | 18.90% | $167,078 | 12.61% |
Listed by: Jose De La Fuente • The Property Shop
Mls Name: NTREIS
Mls ID: #20927982
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.
