B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$203,000

NAL Estimated Property Value

1309 E Annie St, Fort Worth, TX, 76104

Off Market

3 Beds

1 Bath

1,130 Sq Ft

Single Family Residence

$142.48 / sqft

Built in 1999

Property Lead Type:

BankruptcyAuctionPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Heating Central

Cooling

AppliancesOther

Exterior

Lot Size4,996 sqft

Building Information

Year Built1999

Stories1

Land Information

APN44120-42-12

Lot Number12

SubdivisionUnion Depot Addition

Land UseResidential

Legal DescriptionUNION DEPOT ADDITION BLOCK 42 LOT 12

Census Tract123100

Assessed Land Value$15,000

Assessed Improvement Value$157,250

Assessment Year2025

About this property

AUCTIONEERS ANNOUNCEMENT. Bidding now OPEN with seller’s informed consent. Auctioneer intends to increase bids. Opening or starting bid may be more or less as indicated. Most auctions start at $1 at online public bidding sites with increasing increments. The Auctioneer has full authorized discretion of publishing starting bid and bid increments in the auction process live or online. (Message the Auctioneer how to access the reserve) One Property may be purchased immediately when Reserve Met is authorized. Make a bid to offer the price you are willing to pay, no matter what you are willing to pay. When bidding is active, see the last bid. Cash or Seller may consider financing offers. Submit offers to the Auctioneer. Subject to Terms and Conditions of Sale, Buyer Costs, as is Condition, Competitive Bids, Seller authorized reserved rights with the liberty of bidding, and Auctioneer Fees. (13) percent Buyer’s Premium applies in addition to offer. Myers Jackson Auctioneer TDLR 17057

Investor Tools

$203,000

Estimated Property Value

$178,258Estimated Mortgage Balance

$24,742Estimated Equity

12% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,218 /month

Positive

Cash Flow Estimate:

$406 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$458/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,482

$172,250

2025

$15,000

$157,250

$172,250

Tax History

Year

Tax Paid

Assessed Value

2024

$4,482

$172,250

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Texasbank

Conventional

$180,000

First

May 8, 2025

Jun 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$178,258

$24,742

12%

88%

$1,228/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,228/mo

+$699/mo

11.4%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area