$228,000
NAL Estimated Property Value1021 E Robert Street, Fort Worth, TX, 76104
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Range, Refrigerator
FlooringWood
Exterior
Lot Size5,998 sqft
Building Information
Year Built1941
Stories1
Garage Spaces2
Land Information
APN36920-16-31
Lot Number31
SubdivisionRyan Southeast Addition
Land UseResidential
Legal DescriptionRYAN SOUTHEAST ADDITION BLOCK 16 LOT 31
Census Tract104505
Assessed Land Value$18,000
Assessed Improvement Value$209,822
Assessment Year2025
About this property
Newly updated, Wood flooring, new paint, new kitchen, new bathrooms, new ac new , water heater. 3 bedrooms 2 bath. Both bathrooms have free standing showers and small Sunroom Large back yard and detached garage
Investor Tools
$228,000
Estimated Property Value
$162,609Estimated Mortgage Balance
$65,391Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$346/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,007
$227,822
2025
$18,000
$209,822
$227,822
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,007
$227,822
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Fha
$176,739
Yes
First
Feb 7, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,609
$65,391
28%
71%
$1,060/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,060/mo
+$867/mo
10.1%
