Last 24 Hours
$166,476
NAL Estimated Property Value101 E Mason St, Fort Worth, TX, 76110
Off Market
2 Beds
1 Bath
692 Sq Ft
$267.34 / sqft
Built in 1948Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesNone
FlooringCarpet, Laminate
Exterior
Lot Size5,998 sqft
Building Information
Year Built1948
Stories1
Garage Spaces1
Land Information
APN39010-10-20
Lot Number20
SubdivisionSmith, J S Addition
Land UseResidential
Legal DescriptionSMITH, J S ADDITION BLOCK 10 LOT 20
Census Tract104503
Assessed Land Value$36,000
Assessed Improvement Value$130,476
Assessment Year2025
About this property
Fully renovated Move-in ready first time Homeowners this cozy 2 bedroom 1 bath laminate floors and carpet. This beautiful property is located in a very central location. Near the Gran Plaza, two minutes from 35-South, and a corner house.
Investor Tools
$166,476
Estimated Property Value
$169,869Estimated Mortgage Balance
$166,476Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$381/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,736
$166,476
2025
$36,000
$130,476
$166,476
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,736
$166,476
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Originpoint Llc
Conventional
$179,450
No
First
Jun 9, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,869
N/A
0%
102%
$1,076/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,076/mo
+$851/mo
13.9%
12.4%