Last 24 Hours
$711,000
NAL Estimated Property Value1601 S Adams Street, Fort Worth, TX, 76104
Off Market
4 Beds
3 Bath
2,512 Sq Ft
Single Family Residence
$209 / sqft
Built in 1914Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 1
Garage Available
Heating Central
CoolingAppliancesConvection Oven, Dishwasher, Disposal, Double Oven, Gas Range, Plumbed For Ice Maker
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesFire Pit, Rain Gutters
Lot Size4,996 sqft
Building Information
Year Built1926
Stories2
Garage Spaces2
Land Information
APN9230-4-6
Lot Number6
SubdivisionDaniel, J B Addition
Land UseResidential
Legal DescriptionDANIEL, J B ADDITION BLOCK 4 LOT 6
Census Tract104100
Assessed Land Value$120,000
Assessed Improvement Value$398,092
Assessment Year2025
About this property
***MULTIPLE OFFERS! HIGHEST AND BEST DUE BY SUNDAY MARCH 8TH at 6PM!*** A welcoming front porch leads you into this meticulously renovated home on a corner lot in Historic Fairmount. Enjoy the neighborhood vibe from the front porch or cozy up in the backyard in front of the outdoor fireplace. The eat-in kitchen is perfect for entertaining w plenty of counter space, double ovens, & a farmhouse sink. You’ll love the upstairs master suite w sizable custom walk-in closet, dual sinks, clawfoot tub, & separate rainfall shower. Oversized 1-car garage w 550sf upstairs apartment w kitchenette & laundry constructed in '15. Rent it for additional income or use as a home office or guest retreat!
Investor Tools
$711,000
Estimated Property Value
$113,879Estimated Mortgage Balance
$597,121Estimated Equity
83% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,266 /month
Positive
Cash Flow Estimate:
$1,422 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$881/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,015
$518,092
2025
$120,000
$398,092
$518,092
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,015
$518,092
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Randolph Brooks Fcu
Stand Alone Second / Subordinate Position
$117,000
No
First
Nov 7, 2024
Dec 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$113,879
$597,121
83%
16%
$702/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$702/mo
+$1,683/mo
4.0%
12.4%