Last 24 Hours
$822,000
NAL Estimated Property Value1212 Clara Street, Fort Worth, TX, 76110
Off Market
4 Beds
3 Bath
2,694 Sq Ft
$258.91 / sqft
Built in 1915Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Garage Available
Heating Central
CoolingAppliancesConvection Oven, Dishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Vinyl, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size13,234 sqft
Building Information
Year Built1915
Stories2
Land Information
APN26260---21---10---20
Lot Number10-11
SubdivisionMistletoe Heights Addn-Ftw
Land UseResidential
Legal DescriptionMISTLETOE HEIGHTS ADDN-FTW BLOCK 21 LOT 10 & 11
Census Tract123700
Assessed Land Value$269,404
Assessed Improvement Value$250,596
Assessment Year2025
About this property
An expansive front porch welcomes you to this 1915 Mistletoe Heights jewel on 2 lots in this historic front porch neighborhood. Classic with hardwood flooring & original details. Spacious living room w signature fireplace, abundant windows opens to a generously sized dining room. Kitchen features gas cooktop, 2 convection ovens & island. A full bath available downstairs. Upstairs find master w sitting area & en suite bathroom. 3 secondary bedrooms & updated period hall bath completes the home. Step outside to a lovely covered patio, landscaped backyard & ~ 500sf workshop w electricity, mini-split HVAC. Property is located in the Mistletoe Heights Historic and Cultural Overlay District and Guidelines do apply.
Investor Tools
$822,000
Estimated Property Value
$1,142,004Estimated Mortgage Balance
$822,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,932 /month
Positive
Cash Flow Estimate:
$1,644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,405/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,745
$520,000
2025
$269,404
$250,596
$520,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,745
$520,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Worthington Bank
Stand Alone Second / Subordinate Position
$756,787
No
First
Jul 9, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,142,004
N/A
0%
139%
$7,536/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$7,536/mo
$-5,151/mo
3.5%
12.4%