$328,849
NAL Estimated Property Value125 Georgian Road, Fort Worth, TX, 76134
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Double Oven, Gas Water Heater
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size9,082 sqft
Building Information
Year Built1964
Stories1
Garage Spaces2
Land Information
APN16820-28-4RAR
Lot Number4R
SubdivisionHallmark Addition
Land UseResidential
Legal DescriptionHALLMARK ADDITION BLOCK 28 LOT 4R AR
Census Tract106005
Assessed Land Value$30,000
Assessed Improvement Value$298,849
Assessment Year2025
About this property
Nicely updated 4-bedroom home in the Hallmark Addition. Nice open floor plan to kitchen, dining and living room. Home also includes a formal living, covered patio, great outdoor kitchen and 8ft fence. Updated bathrooms, crown molding, baseboards and much more! Roof and AC unit was recently replaced. Bonus man cave-game room can easily convert back to a 2 car garage. Come see it today!
Investor Tools
$328,849
Estimated Property Value
$283,286Estimated Mortgage Balance
$45,563Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,973 /month
Positive
Cash Flow Estimate:
$658 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$570/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,192
$328,849
2025
$30,000
$298,849
$328,849
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,192
$328,849
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Unknown
$166,822
No
First
Nov 26, 2018
Dec 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$283,286
$45,563
13%
86%
$2,002/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$2,002/mo
$-75/mo
7.0%
