$173,000
NAL Estimated Property Value1500 Michael Street, Fort Worth, TX, 76106
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesNone
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,139 sqft
Building Information
Year Built1956
Stories1
Garage Spaces1
Land Information
APN30040-14-23
Lot Number23
SubdivisionNorth Jarvis Heights
Land UseResidential
Legal DescriptionNORTH JARVIS HEIGHTS BLOCK 14 LOT 23
Census Tract105009
Assessed Land Value$49,140
Assessed Improvement Value$117,114
Assessment Year2025
About this property
3 Bedroom 1 Bath... AS IS Owner is retiring due to Health Issues. Has owned and used as rental for over 30 years Great opportunity for all you investors take advantage of. Or first time home buyers!! Just needs a little updating . This home is within a few miles of the Historical Stockyards and Downtown Ft. Worth for lots of entertainment.
Investor Tools
$173,000
Estimated Property Value
$125,160Estimated Mortgage Balance
$47,840Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,038 /month
Positive
Cash Flow Estimate:
$346 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,731
$166,254
2025
$49,140
$117,114
$166,254
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,731
$166,254
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Building Or Construction Loan
$136,800
No
First
Nov 22, 2021
Dec 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,160
$47,840
27%
72%
$821/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$821/mo
+$1,106/mo
13.4%
