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 5616 S Schilder Dr, River Oaks, TX, 76114 listed at $225,000 pairs $1,794/mo rent with a $1,101/mo payment to leave $185/mo cash flow. Total monthly income runs $1,794/mo, and annual cash flow reaches $2,214/yr on $74,588 cash to close. Return on cash invested measures 22.88% in year one, and rental yield registers 9.57% at a $225,000 basis. Equity gained on principal adds $1,452/yr, and annual property appreciation at 5% supports $62,163 by year five. Five-year ROI tracks 120.06% and total cumulative return in cash totals $89,553. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,794/mo property income relative to a $1,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1950
8,015 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 |
|---|---|---|
| 2025-07-17 | Listed for sale | $225,000 |
| 2019-10-28 | Sold | N/A |
| 2019-09-22 | Pending sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-17 | $3850.88 | 12.72% | $237,370 | 14.07% |
| 2023-07-17 | $3416.29 | -33.28% | $208,084 | 13.55% |
| 2022-07-17 | $5120.64 | 18.99% | $183,255 | 12.68% |
Listed by: Chelsie Synatschk • Fort Worth Focused Real Estate
Mls Name: NTREIS
Mls ID: #20994570
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.
