$202,000
NAL Estimated Property Value1237 E Annie Street, Fort Worth, TX, 76104
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Concrete
Exterior
Lot Size4,996 sqft
Building Information
Year Built2001
Stories1
Land Information
APN44120-32-11
Lot Number11
SubdivisionUnion Depot Addition
Land UseResidential
Legal DescriptionUNION DEPOT ADDITION BLOCK 32 LOT 11
Census Tract123100
Assessed Land Value$15,000
Assessed Improvement Value$180,537
Assessment Year2025
About this property
Well maintained home on corner lot. This home offers open concept living, kitchen and dining perfect for entertaining. Just minutes from downtown and easy access to I30 and 35 W. Private driveway located behind the home leads to the backyard for backdoor entry. Backyard has plenty of room and a deck for outdoor relaxing. Schedule your showing today!
Investor Tools
$202,000
Estimated Property Value
$91,609Estimated Mortgage Balance
$110,391Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,212 /month
Positive
Cash Flow Estimate:
$404 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$450/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,388
$195,537
2025
$15,000
$180,537
$195,537
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,388
$195,537
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$105,750
No
First
Aug 29, 2019
Sep 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,609
$110,391
54%
45%
$635/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$635/mo
+$1,292/mo
11.4%
