Single Family
5709 N Schilder Dr
River Oaks, TX 76114
$325,000
3 beds2.0 baths1,396 sqftBuilt 1951
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$65,000
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$9,750
Total Cash Needed
$74,750
Total Monthly (PITI)
$1,838/mo
P&I + Tax + Ins
Rentometer
$2,195/mo
Range: $1,695 - $2,800
Est. Cash Flow
+$357/mo
1% Rule
0.68%
✗ Below 1%
Cap Rate
5.84%
○ Average
Cash on Cash
5.73%
Annual return on cash invested
Year 1 Total Return
22.3%
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
$2,195/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
- 1951
Related Links
Additional Information
Data aggregated from Zillow, Redfin, Realtor • Last updated 1/9/2026, 9:25:03 PM