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 5012 Boulder Lake Rd, Fort Worth, TX, 76103 at $399,900 posts ROI 21.83% with $213/mo cash flow from $3,056/mo rent. Total monthly income equals $3,056/mo, and annual cash flow records $2,551/yr on $132,567 to close. Return on cash invested measures 21.83% and rental yield reads 9.17% at the current $399,900. Equity gained on principal adds $2,580/yr, and 5% annual appreciation supports $110,485 by year five. Five-year ROI prints 114.38% and total cumulative return in cash totals $151,628.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,056/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1968
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2024-12-03 | Listed for sale | $399,900 |
| 2024-09-03 | Listing removed | $319,900 |
| 2024-08-23 | Listed for sale | $329,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5355.83 | 217.96% | $238,686 | -1.65% |
| 2023-12-27 | $1684.44 | -2.33% | $242,690 | 18.48% |
| 2022-12-27 | $1724.57 | 2.42% | $204,836 | 20.03% |
Listed by: Gabe Waldrep • PPMG of Texas LLC
Mls Name: NTREIS
Mls ID: #20789166
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.
