$843,000
NAL Estimated Property Value1220 Elva Warren Street, Fort Worth, TX, 76115
Off Market
Highlights
Interior
Exterior
Lot Size8,276 sqft
Building Information
Year Built2022
Land Information
APN45670-27-6R1
Lot Number6R1
Land UseResidential
Legal DescriptionWEISENBERGER SUNNY HILL GARDEN BLOCK 27 LOT 6R1
Census Tract104504
Assessed Land Value$24,882
Assessed Improvement Value$466,283
Assessment Year2025
About this property
Large urban infill lot. Zoned B for duplex. The property can divided to make 2 lots.
Investor Tools
$843,000
Estimated Property Value
$446,729Estimated Mortgage Balance
$396,271Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,058 /month
Positive
Cash Flow Estimate:
$1,686 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,095/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,929
$491,165
2025
$24,882
$466,283
$491,165
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,929
$491,165
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Unknown
$473,549
No
First
Apr 14, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$446,729
$396,271
47%
53%
$2,840/mo
