$184,000
NAL Estimated Property Value1321 E Arlington Ave, Fort Worth, TX, 76104
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Vented Exhaust Fan
FlooringCeramic Tile, Hardwood
Exterior
Lot Size5,998 sqft
Building Information
Year Built1926
Stories1
Land Information
APN18100-12-21
Lot Number21
SubdivisionHighland Park Addition-Ft Wth
Land UseResidential
Legal DescriptionHIGHLAND PARK ADDITION-FT WTH BLOCK 12 LOT 21
Census Tract103800
Assessed Land Value$18,000
Assessed Improvement Value$165,266
Assessment Year2025
About this property
This home is fully remodeled! This home has three bedrooms with two full baths and a large living area for family game night! The home features all new siding, new windows, new plumbing and new electrical. The kitchen is equipped with a beautiful island and all new stainless steel appliances including the fridge, washer and dryer. The backyard is large enough for all your family BBQ's.
Investor Tools
$184,000
Estimated Property Value
$158,485Estimated Mortgage Balance
$25,788Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$419/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,112
$183,266
2025
$18,000
$165,266
$183,266
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,112
$183,266
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Commercial
$168,000
No
First
Mar 15, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,485
$25,515
13%
86%
$1,008/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,008/mo
+$919/mo
12.6%
