Single Family
1444 Long Ave
River Oaks, TX 76114
$399,800
4 beds2.0 baths2,084 sqftBuilt 20250.18 sqft lot
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$79,960
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$11,994
Total Cash Needed
$91,954
Total Monthly (PITI)
$2,261/mo
P&I + Tax + Ins
Rentometer
$2,150/mo
Range: $1,710 - $2,700
Est. Cash Flow
-$111/mo
1% Rule
0.54%
✗ Below 1%
Cap Rate
4.57%
✗ Below average
Cash on Cash
-1.45%
Annual return on cash invested
Year 1 Total Return
15.1%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
Market Comparison
Loading market comparison...
Rental Income Estimates
Estimated Rental Income
Short-Term Rental (STR)
EstimatedClick "Get STR Estimate" to fetch data
Medium-Term Rental (MTR)
EstimatedRequires STR estimate first
Long-Term Rental (LTR)
RentometerMonthly Rent
$2,150/mo
12-month lease
Local STR Regulations
Click "Look Up Regulations" to research local short-term rental laws for this area.
Property Details
- Property Type
- Single Family
- Year Built
- 2025
Lot Information
- Lot Size
- 0.18 sqft
Related Links
1 additional listing available
Fetch data from HAR
Additional Information
Data aggregated from Zillow, Redfin, Realtor, HAR • Last updated 1/9/2026, 9:21:00 PM