$746,000
NAL Estimated Property Value2114 Warner Rd, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesSome Gas Appliances, Dishwasher, Electric Oven, Electric Range, Gas Cooktop, Disposal, Gas Water Heater, Microwave, Plumbed For Gas, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Hardwood, Vinyl, Wood
Exterior
Lot Size10,019 sqft
Building Information
Year Built1941
Stories1
Garage Spaces2
Land Information
APN2450-4-12-10
Lot Number12
SubdivisionBerkeley
Land UseResidential
Legal DescriptionBERKELEY BLOCK 4 LOT 12 E130'12 BLK 4
Census Tract104302
Assessed Land Value$250,114
Assessed Improvement Value$337,886
Assessment Year2025
About this property
Beautifully Renovated, this charming home features 3 bedroom and 2 bathrooms, stunning hardwood floors, brilliant natural light flows through the house, cozy study with fireplace, extra living space in library that you can make into your own. Backyard has great covered patio area for relaxing and enough grass and side yard for the kids to play.
Investor Tools
$746,000
Estimated Property Value
$466,269Estimated Mortgage Balance
$279,731Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,476 /month
Positive
Cash Flow Estimate:
$1,492 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,219/month
$30/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,899
$588,000
2025
$250,114
$337,886
$588,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,899
$588,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Conventional
$504,000
No
First
May 12, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$466,269
$279,731
37%
63%
$3,022/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$3,052/mo
$-667/mo
3.8%
