5024 Boulder Lake RdFort WorthTX76103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 5024 Boulder Lake Rd, Fort Worth, TX, 76103 listed at $412,125 pairs $3,217/mo rent with a $2,017/mo payment to leave $286/mo cash flow. Total monthly income runs $3,217/mo, and annual cash flow reaches $3,437/yr on $136,619 cash to close. Return on cash invested measures 22.43% in year one, and rental yield registers 9.37% at a $412,125 basis. Equity gained on principal adds $2,659/yr, and annual property appreciation at 5% supports $113,863 by year five. Five-year ROI tracks 117.56% and total cumulative return in cash totals $160,615. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,217/mo property income relative to a $2,017/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1968
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lucy Knox • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20914659
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.