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% |
Rental property for sale in Fort Worth at 5530 Boca Raton Blvd APT 189, Fort Worth, TX, 76112 generates $1,628/mo in rent and, after a $563/mo payment, leaves $410/mo in cash flow. Total monthly income is $1,628/mo, and annual cash flow is $4,921/yr on $38,123 invested. Return on cash invested sits at 32.82% in year one, and rental yield is 16.99% on a $115,000 entry. Equity gained on principal adds $742/yr, while 5% annual appreciation builds toward $31,772 over five years. Five-year ROI reaches 177.97% and total cumulative return in cash sums $67,845. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,628/mo property income rather than buyer’s personal income.
Condo
Built in 1972
2,003 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-11-18 | Listed for sale | $115,000 |
| 2024-09-30 | Listing removed | $120,000 |
| 2024-08-11 | Listed for sale | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-12-27 | N/A | N/A | $28,742 | 29.47% |
| 2015-12-27 | N/A | N/A | $22,200 | N/A |
| 2014-12-27 | N/A | N/A | $22,200 | N/A |
Listed by: Jan Sutton • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20780081
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.
