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 3574 W Boyce Ave, Fort Worth, TX, 76133 earns $619/mo cash flow from $2,219/mo rent with a $1,101/mo payment. Total monthly income totals $2,219/mo, and annual cash flow totals $7,431/yr on $74,587 capital. ROI tracks 29.87% on current figures, and rental yield reads 11.83% at a $224,999 purchase. Equity gained on principal adds $1,452/yr, and 5% annual appreciation supports $62,163 over five years. Five-year ROI reaches 157.52% and total cumulative return in cash sums $117,489. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,219/mo property income instead of your personal income.
Single Family
Built in 1949
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-09-04 | Listed for sale | $224,999 |
| 2025-09-04 | Listing removed | $1,900 |
| 2025-08-14 | Listed for rent | $1,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-04 | $1133.43 | 12.87% | $118,056 | -3.11% |
| 2023-09-04 | $1004.17 | -40.36% | $121,843 | 31.73% |
| 2022-09-04 | $1683.70 | -2.65% | $92,492 | 13.82% |
Listed by: John Prell • Creekview Realty
Mls Name: NTREIS
Mls ID: #21047635
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.
