Last 24 Hours
$269,000
NAL Estimated Property Value1004 Roky Ct, Fort Worth, TX, 76114
Off Market
2 Beds
2 Bath
2,322 Sq Ft
Duplex
$0.6 / sqft
Built in 1970Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1Bathrooms Half 1
Garage Available
Heating Central
CoolingAppliancesDishwasher, Electric Oven, Electric Range
Exterior
Lot Size6,116 sqft
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APN43780--27GR
Lot Number27GR
SubdivisionTrinity Gardens Addition
Land UseResidential
Legal DescriptionTRINITY GARDENS ADDITION LOT 27GR
Census Tract100602
Assessed Land Value$36,714
Assessed Improvement Value$213,286
Assessment Year2025
About this property
Great duplex located in Trinity Gardens in Ft Worth. 2 bedrooms and 1.5 baths with a large kitchen with cabinet space.
Investor Tools
$269,000
Estimated Property Value
$0Estimated Mortgage Balance
$269,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$747/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,616
$250,000
2025
$36,714
$213,286
$250,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,616
$250,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$269,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
N/A
+$2,385/mo
10.6%
12.4%