$490,000
NAL Estimated Property Value1909 May St, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave
FlooringCarpet, Wood
Exterior
Lot Size4,996 sqft
Building Information
Year Built2004
Stories2
Land Information
APN12753-14-35
Lot Number35
SubdivisionEmory College Sub Of Patillo
Land UseResidential
Legal DescriptionEMORY COLLEGE SUB OF PATILLO BLOCK 14 LOT 35
Census Tract123600
Assessed Land Value$30,000
Assessed Improvement Value$313,179
Assessment Year2025
About this property
Investment opportunity... Each unit of the duplex has 4 bedrooms with the master down and 3 bedrooms upstairs. Walkable to JPS Hospital and Hospital District. Fenced in privacy backyards. Plenty of parking in front. Popular rental area with low vacancies. New AC installed in one of the units in 2022 comes with a 10 year warranty and 1 year free maintenance.
Investor Tools
$490,000
Estimated Property Value
$151,465Estimated Mortgage Balance
$338,535Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,940 /month
Positive
Cash Flow Estimate:
$980 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$923/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,625
$343,179
2025
$30,000
$313,179
$343,179
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,625
$343,179
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$176,000
No
First
May 24, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,465
$338,535
69%
31%
$1,056/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,056/mo
+$1,329/mo
5.8%
