$204,900
NAL Estimated Property Value1021 E Baltimore Ave, Fort Worth, TX, 76104
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Water Heater, Microwave
Exterior
Lot Size5,998 sqft
Building Information
Year Built1922
Stories1
Garage Spaces2
Land Information
APN39640-39-31
Lot Number31
SubdivisionSouthland Subdivision
Land UseResidential
Legal DescriptionSOUTHLAND SUBDIVISION BLOCK 39 LOT 31
Census Tract123500
Assessed Land Value$18,000
Assessed Improvement Value$186,900
Assessment Year2025
About this property
COMPLETELY REMODELED. GRANITE COUNTER TOPS, ALL NEW FIXTURES, FLOORING, PLUMBING, ELECTRICAL, CH&A, ALMOST LIKE A NEW HOME. READY FOR YOUR PICKIEST BUYERS. PLEASE VERIFY ALL MEASUREMENTS AND SCHOOLS.
Investor Tools
$204,900
Estimated Property Value
$197,184Estimated Mortgage Balance
$7,716Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,379 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$469/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,598
$204,900
2025
$18,000
$186,900
$204,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,598
$204,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Conventional
$205,200
No
First
Mar 20, 2024
Apr 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,184
$7,716
3%
96%
$1,231/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,231/mo
+$225/mo
8.5%
