$527,542
NAL Estimated Property Value1800 Calais Rd, Fort Worth, TX, 76116
$685,805 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
Exterior
Lot Size14,296 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN34420-12-1
Lot Number1
SubdivisionRidgmar Addition
Land UseResidential
Legal DescriptionRIDGMAR ADDITION BLOCK 12 LOT 1
Census Tract123002
Assessed Land Value$150,000
Assessed Improvement Value$377,542
Assessment Year2025
About this property
Steps away from wonderful WESTOVER – Surrounded by luxury on a .3-acre CORNER lot, this 4 bedroom, 3 bathroom home is being sold AS-IS and boasts an excellent location. With a spacious layout, inviting living room, and ample potential for customization, this property offers a unique opportunity for buyers to transform this diamond in the rough into your dream home. Don’t miss the opportunity to renovate or re-build just across the street from Westover and conveniently close to dining, shopping, downtown and the cultural district.
Investor Tools
$527,542
Estimated Property Value
$0Estimated Mortgage Balance
$527,542Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$685,805
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,165 /month
Positive
Cash Flow Estimate:
$1,055 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,206/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,837
$527,542
2025
$150,000
$377,542
$527,542
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,837
$527,542
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$527,542
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
N/A
+$2,385/mo
5.4%
