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 5518 Boca Raton Blvd APT 315, Fort Worth, TX, 76112 listed at $125,995 pairs $1,643/mo rent with a $617/mo payment to leave $342/mo cash flow. Total monthly income runs $1,643/mo, and annual cash flow reaches $4,101/yr on $41,767 cash to close. Return on cash invested measures 29.73% in year one, and rental yield registers 15.65% at a $125,995 basis. Equity gained on principal adds $813/yr, and annual property appreciation at 5% supports $34,810 by year five. Five-year ROI tracks 160.96% and total cumulative return in cash totals $67,229. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,643/mo property income relative to a $617/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1972
2,134 sqft lot
$N/A/sqft
$405 monthly HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-10-07 | Listed for sale | $125,995 |
| 2024-08-01 | Sold | N/A |
| 2024-07-30 | Pending sale | $80,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-10-23 | $345.30 | -17.84% | $29,788 | 27.85% |
| 2015-10-23 | $420.30 | N/A | $23,300 | N/A |
| 2014-10-23 | $420.30 | N/A | $23,300 | N/A |
Listed by: Karli Hill • BK Real Estate LLC
Mls Name: NTREIS
Mls ID: #20747525
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.
