$231,031
NAL Estimated Property Value1012 E Robert Street, Fort Worth, TX, 76104
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Gas Water Heater
FlooringWood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size5,998 sqft
Building Information
Year Built1940
Stories1
Garage Spaces1
Land Information
APN36920-25-4
Lot Number4
SubdivisionRyan Southeast Addition
Land UseResidential
Legal DescriptionRYAN SOUTHEAST ADDITION BLOCK 25 LOT 4
Census Tract104505
Assessed Land Value$18,000
Assessed Improvement Value$213,031
Assessment Year2025
About this property
Charming renovated & restored historic home located in Fort Worth! Conveniently located near schools, parks, shops & dining & easy access to major highways. This home features new historic windows, new roof, new HVAC & water heater, new electrical throughout. Kitchen features new stainless-steel gas stove, granite countertops & cozy nook. Updated bathrooms; restored wood flooring, New fixtures; fresh interior & exterior paint & 5¼in baseboards. Large restored storage shed in the backyard. Call to schedule your showing today!
Investor Tools
$231,031
Estimated Property Value
$125,431Estimated Mortgage Balance
$105,600Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,386 /month
Positive
Cash Flow Estimate:
$462 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$528/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,184
$231,031
2025
$18,000
$213,031
$231,031
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,184
$231,031
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eecu
Va
$140,896
Yes
First
Sep 25, 2020
Oct 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,431
$105,600
45%
54%
$845/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$845/mo
+$611/mo
7.6%
