$302,000
NAL Estimated Property Value1648 E Leuda Street, Fort Worth, TX, 76104
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringVinyl
Exterior
Lot Size6,199 sqft
Building Information
Year Built1920
Stories1
Garage Spaces2
Land Information
APN15630-12-13
Lot Number13
SubdivisionGlenwood Addition
Land UseResidential
Legal DescriptionGLENWOOD ADDITION BLOCK 12 LOT 13
Census Tract123100
Assessed Land Value$18,600
Assessed Improvement Value$229,414
Assessment Year2025
About this property
Historic Ft. Worth neighborhood receiving a major facelift and this home is second to none. Taken down to the studs while preserving the historical character, you will not want to miss out on this corner lot, walking distance from the park. New Roof, new wood all throughout, HVAC, water heater, appliances, electrical & plumbing. Luxury vinyl plank floors complimented by gray accents. 4BR, 3BA with a wide open entertaining living space.
Investor Tools
$302,000
Estimated Property Value
$125,387Estimated Mortgage Balance
$176,613Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$366/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,888
$248,014
2025
$18,600
$229,414
$248,014
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,888
$248,014
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$140,000
No
First
Dec 17, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,387
$176,613
58%
42%
$840/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$840/mo
+$616/mo
5.8%
