$259,000
NAL Estimated Property Value2132 Barbell Lane, Fort Worth, TX, 76111
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,697 sqft
Building Information
Year Built1961
Stories1
Garage Spaces2
Land Information
APN40005-55-30
Lot Number30
SubdivisionSpringdale Addition
Land UseResidential
Legal DescriptionSPRINGDALE ADDITION BLOCK 55 LOT 30
Census Tract100101
Assessed Land Value$38,500
Assessed Improvement Value$188,500
Assessment Year2025
About this property
Lovely updated 3 bedroom 2 bath with 2 car garage in Springdale Addition close to school. Large shaded backyard, second living area could be formal dining, new carpet in bedrooms, stainless steel appliances, and more!
Investor Tools
$259,000
Estimated Property Value
$178,305Estimated Mortgage Balance
$80,695Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,554 /month
Positive
Cash Flow Estimate:
$518 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,844
$227,000
2025
$38,500
$188,500
$227,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,844
$227,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$196,000
No
First
Aug 6, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,305
$80,695
31%
69%
$1,176/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,176/mo
+$751/mo
8.9%
