$183,000
NAL Estimated Property Value1107 Wayne St, Fort Worth, TX, 76117
$193,200 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
FlooringCarpet, Wood
Exterior
Lot Size5,458 sqft
Building Information
Year Built1948
Stories1
Garage Spaces2
Land Information
APN7620-1-C2
Lot NumberC2
SubdivisionCole Subdivision
Land UseResidential
Legal DescriptionCOLE SUBDIVISION BLOCK 1 LOT C2
Census Tract101201
Assessed Land Value$27,300
Assessed Improvement Value$138,787
Assessment Year2025
About this property
Looking for your next project? Here it is! This adorable home features 3 bedrooms, 1 bathroom and a detached 2-car garage in the heart of Fort Worth! Centrally located near 377 and Maxine with close proximity to 121 and 35W, you won't be far from anywhere! The oversized backyard offers plenty of space to enjoy the outdoors. The home offers working central heat and air and is ready for your vision. The home will qualify only for cash, hard money, 203k or HomeStyle conventional loan; I've got a lender for the rehab loan options so just ask!
Investor Tools
$183,000
Estimated Property Value
$0Estimated Mortgage Balance
$183,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$193,199
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
$379/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,636
$166,087
2025
$27,300
$138,787
$166,087
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,636
$166,087
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$193,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
N/A
+$1,927/mo
12.6%
