NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$132,000

NAL Estimated Property Value

5616 Boca Raton Boulevard 137, Fort Worth, TX, 76112

Off Market

2 Beds

3 Bath

1,164 Sq Ft

Condos / Townhouses

$120.19 / sqft

Built in 1972

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator, Washer

FlooringCarpet, Vinyl

Building Information

Year Built1972

Land Information

APN47520C---G--137

Lot Number137

SubdivisionWoodhaven Condominiums

Land UseResidential

Legal DescriptionWOODHAVEN CONDOMINIUMS BLOCK G LOT 137 .005350 CE

Census Tract106520

Assessed Land Value$20,000

Assessed Improvement Value$105,091

Assessment Year2025

About this property

MULTIPLE OFFERS!!! SELLER IS ASKING FOR HIGHEST & BEST BY MONDAY JAN. 9TH AT 7PM! OFFERS ABOVE LIST PRICE PLEASE PROVIDE APPRAISAL WAIVER AND PROOF OF EXTRA FUNDS. WELL MAINTAINED 2 BEDROOM 2 AND HALF BATH CONDO THAT FEATURES LOTS OF UPGRADES. ELEGANT FAMILY ROOM AND DINING AREA. GOURMET KITCHEN WITH 42IN CUSTOM CABINETRY, GRANITE COUNTERTOPS, STAINLESS STEEL APPLIANCES AND BREAKFAST BAR. KITCHEN OPENS TO A BEAUTIFUL FAMILY ROOM WITH CUSTOM WOOD BURNING FIREPLACE. LAUNDRY ROOM WITH WASHER AND DRYER. EXTENSIVE MASTER SUITE WITH WALK-IN CLOSET. EXQUISITE DECORATED MASTER BATHROOM WITH SEPARATE VANITY AND SHOWER WITH GARDEN TUB. SECOND MASTER SUITE WITH ALLURING MASTER BATHROOM WITH SEPARATE VANITY AND SHOWER WITH GARDEN TUB. WONDERFUL POWDER ROOM. LARGE FRONT PORCH. THIS UPDATED GATED COMMUNITY WITH 2 SWIMMING POOLS AND ASSIGNED COVERED PARKING SPACE #118. THIS HOME IS LOCATED CLOSE TO I-30, I-820, DOWNTOWN FORT WORTH & WOODHAVEN COUNTRY CLUB. BRING YOUR BUYERS. AWESOME OPPORTUNITY.

Investor Tools

$132,000

Estimated Property Value

$109,860Estimated Mortgage Balance

$22,140Estimated Equity

16% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$839 /month

Positive

Cash Flow Estimate:

$280 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$289/month

$401/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,807

$125,091

2025

$20,000

$105,091

$125,091

Tax History

Year

Tax Paid

Assessed Value

2024

$2,807

$125,091

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

New American Funding

Conventional

$112,000

First

Apr 30, 2025

May 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$109,860

$22,140

16%

83%

$672/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,456/mo

$1,073/mo

+$383/mo

13.2%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area