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 5538 Boca Raton Blvd APT 173, Fort Worth, TX, 76112 listed at $125,000 pairs $2,342/mo rent with a $612/mo payment to leave $1,046/mo cash flow. Total monthly income runs $2,342/mo, and annual cash flow reaches $12,551/yr on $41,438 cash to close. Return on cash invested measures 50.2% in year one, and rental yield registers 22.48% at a $125,000 basis. Equity gained on principal adds $807/yr, and annual property appreciation at 5% supports $34,535 by year five. Five-year ROI tracks 270.75% and total cumulative return in cash totals $112,193. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,342/mo property income relative to a $612/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1972
2,003 sqft lot
$N/A/sqft
$407 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 |
|---|---|---|
| 2024-08-15 | Listed for sale | $125,000 |
| 2021-11-10 | Sold | N/A |
| 2021-11-07 | Pending sale | $89,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-08-30 | $814.27 | 29.22% | $28,742 | 29.47% |
| 2015-08-30 | $630.12 | N/A | $22,200 | N/A |
| 2014-08-30 | $630.12 | N/A | $22,200 | N/A |
Listed by: Mike Ziober • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20702767
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.
