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 Fort Worth at 1432 W Boyce Ave, Fort Worth, TX, 76115 offers a 14.37% rental yield on a $160,000 purchase with $1,916/mo rent. Total monthly income registers $1,916/mo, and a $783/mo payment leaves $690/mo available for distribution. Annual cash flow reaches $8,276/yr on $53,040 to close, and return on cash invested stands at 35.51% in year one. Equity gained on principal adds $1,032/yr while 5% annual appreciation supports $44,205 over five years. Portfolio math shows five-year ROI at 188.46% and total cumulative return in cash at $99,962. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,916/mo property income against a $783/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2024-12-23 | Listed for sale | $160,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3719.86 | 2.30% | $165,778 | 3.16% |
| 2023-12-27 | $3636.14 | 3.45% | $160,694 | 18.85% |
| 2022-12-27 | $3514.88 | 21.03% | $135,208 | 25.14% |
Listed by: Gabriela Emerton • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20801295
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.
