$215,617
NAL Estimated Property Value1213 W Broadus Avenue, Fort Worth, TX, 76115
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesOther
Lot Size6,996 sqft
Building Information
Year Built1952
Stories1
Garage Spaces1
Land Information
APN20610-7-7
Lot Number7
SubdivisionHubbard Highlands Addition
Land UseResidential
Legal DescriptionHUBBARD HIGHLANDS ADDITION BLOCK 7 LOT 7
Census Tract104702
Assessed Land Value$42,000
Assessed Improvement Value$173,617
Assessment Year2025
About this property
Nicely updated 4 bedroom home in a great location near I35 and walking distance to local schools. The master bedroom is large and has a spacious bathroom as well. Updates completed June '21 include a new 30 yr roof, AC and heat, paint inside and out, restored original hardwood floors, carpet, granite counter tops, stainless steel appliances, bathtub, toilets, tub tile surrounds, vanities, all plumbing fixtures and light fixtures, driveway, and much more!
Investor Tools
$215,617
Estimated Property Value
$163,575Estimated Mortgage Balance
$52,042Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,294 /month
Positive
Cash Flow Estimate:
$431 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$493/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,838
$215,617
2025
$42,000
$173,617
$215,617
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,838
$215,617
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gregorian Living Trust
Stand Alone Second / Subordinate Position
$180,500
No
First
Jun 27, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,575
$52,042
24%
76%
$1,083/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,083/mo
+$844/mo
10.7%
