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 5617 Boca Raton Blvd, Fort Worth, TX, 76112 priced at $220,000 converts $1,469/mo rent into after a $1,077/mo obligation. Total monthly income equals $1,469/mo. Return on cash invested prints 13.5% in year one, and rental yield reads 8.01% against a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation compiles into $60,782 by year five. Five-year ROI reaches 71.48% and total cumulative return in cash sums $52,127. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,469/mo property income covering a $1,077/mo payment, not borrower’s personal income.
Townhouse
Built in 1974
4,007 sqft lot
$N/A/sqft
$277 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 |
|---|---|---|
| 2025-01-23 | Price change | $220,000 |
| 2024-12-26 | Listed for sale | $225,000 |
| 2024-10-28 | Listing removed | $229,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3851.87 | -33.20% | $290,376 | 13.95% |
| 2023-02-13 | $5766.04 | 11.03% | $254,822 | 27.56% |
| 2022-02-13 | $5193.15 | 51.96% | $199,767 | 10.61% |
Listed by: Hilda Gonzalez • JPAR Arlington
Mls Name: NTREIS
Mls ID: #20802831
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.
