$295,000
NAL Estimated Property Value1205 Park St, Fort Worth, TX, 76164
$324,870 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesNone
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size6,996 sqft
Building Information
Year Built1928
Land Information
APN2310-114-14
Lot Number14
SubdivisionBelmont Terrace Addition
Land UseResidential
Legal DescriptionBELMONT TERRACE ADDITION BLOCK 114 LOT 14
Census Tract100800
Assessed Land Value$49,000
Assessed Improvement Value$238,000
Assessment Year2025
About this property
Spacious North Side home with character! This home has two living areas, two kitchens, three bathrooms, a basement and a large backyard. Centrally located minutes from downtown, the Cultural District, the Fort Worth Stockyards, Meacham International Airport, 7th Street entertainment and dining and the hospital district. This home is perfect to accommodate a big family!
Investor Tools
$295,000
Estimated Property Value
$166,808Estimated Mortgage Balance
$128,192Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$324,870
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$728/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,264
$287,000
2025
$49,000
$238,000
$287,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,264
$287,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$181,649
Yes
First
May 18, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,808
$128,192
43%
57%
$1,134/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,134/mo
+$793/mo
7.8%
