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 5020 Langley Rd, River Oaks, TX, 76114 earns $450/mo cash flow from $2,263/mo rent with a $1,248/mo payment. Total monthly income totals $2,263/mo, and annual cash flow totals $5,397/yr on $84,533 capital. ROI tracks 26.29% on current figures, and rental yield reads 10.65% at a $255,000 purchase. Equity gained on principal adds $1,645/yr, and 5% annual appreciation supports $70,452 over five years. Five-year ROI reaches 138.29% and total cumulative return in cash sums $116,900. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,263/mo property income instead of your personal income.
Single Family
Built in 1943
8,276 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 |
|---|---|---|
| 2025-04-11 | Listed for sale | $255,000 |
| 2025-02-01 | Listing removed | $1,495 |
| 2025-01-16 | Listed for rent | $1,495 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2021-04-11 | $3286.91 | 51.29% | $124,209 | 46.13% |
| 2020-04-11 | $2172.58 | -1.02% | $85,000 | N/A |
| 2019-04-11 | $2195.01 | 7.91% | $85,000 | 15.14% |
Listed by: Patricia Mounce • Askins Investment Realty
Mls Name: NTREIS
Mls ID: #20900498
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.
