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 8305 Boulder Canyon Trl, Fort Worth, TX, 76123 with 5% annual appreciation on a $306,000 basis while $2,418/mo rent supports operations. Total monthly income totals $2,418/mo and a $1,498/mo payment preserves $190/mo for cash returns. Annual cash flow comes to $2,284/yr on $101,439 deployed, and return on cash invested reaches 22.16% in year one. Equity gained on principal adds $1,975/yr, and five-year appreciation sums $84,542 alongside rental yield of 9.48%. Five-year ROI measures 116.38% and total cumulative return in cash totals $118,056.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,418/mo property income versus a $1,498/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2011
5,488 sqft lot
$N/A/sqft
$154 quarterly HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-02-10 | Price change | $306,000 |
| 2024-11-14 | Price change | $309,000 |
| 2024-11-01 | Price change | $318,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1466.96 | -47.14% | $301,475 | 2.04% |
| 2023-02-13 | $2775.14 | -9.31% | $295,452 | 33.83% |
| 2022-02-13 | $3059.90 | 0.19% | $220,760 | 1.61% |
Listed by: Anabel Wright • CLARK REAL ESTATE GROUP
Mls Name: NTREIS
Mls ID: #20689319
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.
