$226,000
NAL Estimated Property Value5805 Boca Raton Boulevard, Fort Worth, TX, 76112
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Dryer, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Refrigerator, Washer
FlooringCarpet, Combination, Tile, Varies, None
Exterior
Lot Size3,729 sqft
Building Information
Year Built1971
Stories2
Garage Spaces2
Land Information
APN47560C-1-41
Lot Number41
SubdivisionWoodhaven Village Subdivision
Land UseResidential
Legal DescriptionWOODHAVEN VILLAGE SUBDIVISION BLOCK 1 LOT 41 BLK 1 LOT 41 & 1/43 LT 44
Census Tract106515
Assessed Land Value$40,000
Assessed Improvement Value$158,000
Assessment Year2025
About this property
***Professional photos will be uploaded Saturday. Welcome home! This townhome is a diamond in the rough that is ready for updates! This is a great opportunity for a first time home buyer or an investor. Conveniently located 10 minutes from downtown Fort Worth, 15 minutes from Arlington, and 25 minutes from DFW Airport. Don't wait, schedule your showing today!
Investor Tools
$226,000
Estimated Property Value
$188,568Estimated Mortgage Balance
$37,432Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,356 /month
Positive
Cash Flow Estimate:
$452 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$498/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,847
$198,000
2025
$40,000
$158,000
$198,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,847
$198,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amerisave Mortgage Corp
Unknown
$201,286
No
First
Dec 14, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,568
$37,432
16%
83%
$1,207/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,357/mo
+$570/mo
10.2%
