Last 24 Hours
$246,694
NAL Estimated Property Value2109 Beacon Way, Fort Worth, TX, 76140
Off Market
3 Beds
2 Bath
1,269 Sq Ft
$189.13 / sqft
Built in 2006Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDisposal, Electric Range, Plumbed For Ice Maker
FlooringLaminate
Exterior
Lot Size7,401 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN16945-7-3R
Lot Number3R
SubdivisionHamlet Addition-Fort Worth
Land UseResidential
Legal DescriptionHAMLET ADDITION-FORT WORTH BLOCK 7 LOT 3R
Census Tract106004
Assessed Land Value$42,405
Assessed Improvement Value$204,289
Assessment Year2025
About this property
Cutest house. Big back yard with a front row seat to al all the school games. Very well taken care of by owner. Roof, 2019, New floor. Owner will need a lease back for at least 30 days, please keep this in mind when making offer.
Investor Tools
$246,694
Estimated Property Value
$211,783Estimated Mortgage Balance
$34,911Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,480 /month
Positive
Cash Flow Estimate:
$493 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$452/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,194
$246,694
2025
$42,405
$204,289
$246,694
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,194
$246,694
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$220,924
Yes
First
Mar 15, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,783
$34,911
14%
86%
$1,378/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,378/mo
+$622/mo
9.7%
12.4%