$410,000
NAL Estimated Property Value1216 Elva Warren Street, Fort Worth, TX, 76115
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesNone, Electric Water Heater
FlooringCarpet, Other
Exterior
Lot Size8,294 sqft
Building Information
Year Built1986
Stories1
Land Information
APN45670-27-5
Lot Number5
SubdivisionWeisenberger Sunny Hill Garden
Land UseResidential
Legal DescriptionWEISENBERGER SUNNY HILL GARDEN BLOCK 27 LOT 5
Census Tract104504
Assessed Land Value$5,000
Assessed Improvement Value$216,000
Assessment Year2025
About this property
Duplex with an extra accessory unit! Owner lives in Unit 1 and Unit 2 is currently occupied by a long term tenant on a month to month lease. Unit 1 is 2 bed, 1 bath. Unit 2 is 2 bed, 1 bath. Guest quarters is 1 bed 1 bath efficiency. Large 30x30 carport. Large fenced yard. Buyer to purchase Survey.
Investor Tools
$410,000
Estimated Property Value
$169,260Estimated Mortgage Balance
$240,740Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,460 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$584/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,959
$221,000
2025
$5,000
$216,000
$221,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,959
$221,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Global Lending Solutions Inc
Conventional
$187,500
No
First
Apr 30, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,260
$240,740
58%
41%
$1,125/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,125/mo
+$1,260/mo
7.0%
