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 5409 Andrea Ct, River Oaks, TX, 76114 offers a 9.98% rental yield on a $324,900 purchase with $2,701/mo rent. Total monthly income registers $2,701/mo, and a $1,590/mo payment leaves $391/mo available for distribution. Annual cash flow reaches $4,690/yr on $107,704 to close, and return on cash invested stands at 24.26% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,764 over five years. Portfolio math shows five-year ROI at 127.4% and total cumulative return in cash at $137,213. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,701/mo property income against a $1,590/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1953
0.47 Acres 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $324,900 |
| 2024-09-22 | Listing removed | $324,900 |
| 2024-07-30 | Price change | $329,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $1859.30 | -2.54% | $314,622 | 17.04% |
| 2022-10-23 | $1907.78 | 2.51% | $268,814 | 24.89% |
| 2021-10-23 | $1861.04 | 2.49% | $215,236 | 16.51% |
Listed by: Terise Phillips • Prime Realty, LLC
Mls Name: NTREIS
Mls ID: #20642243
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.
