Single Family ResidenceMLS# 3030

5415 Dartmouth AveRiver Oaks

TX 76114, TX 76114 • Or County

$259,000$209/sqft
3 beds2.0 baths1,238 sqftBuilt 19450.1650 acres

Quick Numbers

Purchase Price
$
Click to edit
Down Payment
%
$51,800
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$7,770
Total Cash Needed
$59,570
Total Monthly (PITI)
$1,860/mo
P&I + Tax + Ins
Est. Monthly Rent
$1,939/mo
Rent Zestimate
Est. Cash Flow
+$79/mo
1% Rule
0.75%
✗ Below 1%
Cap Rate
4.69%
✗ Below average
Cash on Cash
1.58%
Annual return on cash invested
Year 1 Total Return
18.2%
CoC + equity + 3% appr.

Investment Analysis

Loading analysis...
Zestimate
$255,500
Redfin Estimate
$257,981
Rent Zestimate
$1,939/mo

Market Comparison

Loading market comparison...

Rental Income Estimates

Estimated Rental Income

Short-Term Rental (STR)
Estimated
Click "Get STR Estimate" to fetch data
Medium-Term Rental (MTR)
Estimated
Requires STR estimate first
Long-Term Rental (LTR)
Zestimate
Monthly Rent
$1,939/mo
12-month lease

Local STR Regulations

Click "Look Up Regulations" to research local short-term rental laws for this area.

Description

SELLER IS OFFERING A $5000 BUYER INCENTIVE TO USE TOWARDS CLOSING COSTS, RATE BUY DOWN OR TAKE IT OFF THE PRICE! Welcome to this delightful home nestled on a spacious corner lot in River Oaks! Beautiful hardwood floors, tankless water heater, & a gourmet kitchen with granite countertops, stainless steel appliances & modern finishes. You'll love the flow & open concept between the kitchen, dining & living areas that sets the stage for your entertaining needs. Three generous bedrooms & two beautifully updated bathrooms. Lots of windows and natural light! Retreat through the French doors to a cute side patio that is a great place to relax after a long day. The large yard with mature trees and a storage shed is a gardener's delight. Located in an established, quiet area minutes from downtown Fort Worth, vibrant 7th Street & River District fun! This one is move-in ready! Show more

Listing Information

Days on Market
156
Date Listed
12/1/2025
Annual Tax
$4,746
Property Tax
$367

Property Details

Property Type
Single Family Residence
Architectural Style
Ranch,Detached
Levels
One
Stories
1
Year Built
1945

Interior Features

Heating
Central, Natural Gas
Cooling
Central Air, Ceiling Fan(s), Electric
Flooring
Tile, Wood
Windows
Window Coverings
Laundry
Electric Dryer Hookup, In Hall, Stacked W/D Area, Washer HookupRoom 1 InformationRoom Type: Living RoomRoom Level: 1Room Dimensions: 20 x 13Room Length: 20.00Room Width: 13.00Room 2 InformationRoom Ty...

Exterior & Construction

Exterior
Fire Pit, Storage
Fencing
Wood
Patio/Porch
Covered
Foundation
Pillar/Post/Pier
Roof
Composition

Parking

Garage Spaces
1
Parking Spaces
1
Covered Spaces
1
Parking Type
1 car garage
Parking Features
Driveway, Garage, Garage Faces Front, 2-Car Single DoorParking & GarageHas GarageGarage Spaces: 1InteriorVirtual TourVirtual Tour (Unbranded)Bathroom InformationBathrooms Full: 2Bathrooms Total Decima...

Lot Information

Lot Size
7187.40 sqft
Lot Acres
0.1650
Parcel Number
42789107
Subdivision
Castleberry Gardens Add

Location

County
Or
Region
River Oaks

Utilities & Green Features

Sewer
and PVC lines, and upgraded with durable PEX water lines for long-lasting reliability. This home also boasts a brand-new HVAC system that will ensure year\",\"businessMarketId\":11},{\"mlsId\":{\"labe...

Schools

Elementary
CastleberrElementary School Name: CastleberrHigh School Name: CastleberrMiddle School Name: MarshSchool District: Castleberry ISDLocation InformationCounty Or Parish: TarrantCountry: United StatesDire...
Middle
Name: MarshSchool District: Castleberry ISDLocation InformationCounty Or Parish: TarrantCountry: United StatesDirections: GPS friendlyLatitude: 32.78177000Longitude: -97.40206100Geocode Confidence: Hi...
High
Name: CastleberrMiddle School Name: MarshSchool District: Castleberry ISDLocation InformationCounty Or Parish: TarrantCountry: United StatesDirections: GPS friendlyLatitude: 32.78177000Longitude: -97....
District
Castleberry ISDLocation InformationCounty Or Parish: TarrantCountry: United StatesDirections: GPS friendlyLatitude: 32.78177000Longitude: -97.40206100Geocode Confidence: HighSubdivision Name: Castlebe...

Related Links

Zillow1/9/2026
$259,000
3 bd | 2.0 ba | 1,238 sqft
View on Zillow
Redfin1/9/2026
$259,000
3 bd | 2.0 ba | 1,238 sqft
View on Redfin
Realtor1/9/2026
$259,000
3 bd | 2.0 ba | 1,238 sqft
View on Realtor
HAR1/9/2026
$259,000
3 bd | 2.0 ba | 1,238 sqft
View on HAR
Trulia1/9/2026
$5,000
bd | 2.0 ba | 1,238 sqft
View on Trulia
HARView listing

1 additional listing available

Fetch data from HAR

Additional Information

Data aggregated from Zillow, Redfin, Realtor, HAR, Trulia • Last updated 1/9/2026, 7:12:27 PM