Last 24 Hours
$577,000
NAL Estimated Property Value2209 Hurley Ave, Fort Worth, TX, 76110
Off Market
3 Beds
2 Bath
2,125 Sq Ft
$188.24 / sqft
Built in 1910Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingAppliancesDishwasher, Disposal, Gas Range, Vented Exhaust Fan, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood, Vinyl
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size6,996 sqft
Building Information
Year Built1910
Stories1
Land Information
APN13520---27----5---20
Lot Number5,6
SubdivisionFairmount Addition
Land UseResidential
Legal DescriptionFAIRMOUNT ADDITION BLOCK 27 LOT 5 BLK 27 LOTS 5 & 6
Census Tract104100
Assessed Land Value$154,000
Assessed Improvement Value$190,798
Assessment Year2025
About this property
MULTIPLE OFFERS, OFFER DEADLINE Nov. 15th 9PM CST. Perfect blend of original charm, with the modern luxury of sizeable rooms! Signature Fairmount front porch leads you into this welcoming home. Original detailing like wood floors, clawfoot tub, tall ceilings, French doors, ship lap, trims, and moldings, built ins. Rare for the neighborhood large primary suite that features walk in closet, huge tub, double sinks. Well appointed eat in kitchen with gas range, abundant storage. Secure back yard with deck, pergola, large storage shed. Easy access to downtown, the medical district, and the Magnolia area with amazing restaurants, bars, shops. Kitchen fridge can stay.
Investor Tools
$577,000
Estimated Property Value
$210,825Estimated Mortgage Balance
$366,175Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,462 /month
Positive
Cash Flow Estimate:
$1,154 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$854/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,359
$344,798
2025
$154,000
$190,798
$344,798
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,359
$344,798
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$230,000
No
First
Dec 15, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,825
$366,175
63%
37%
$1,379/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,379/mo
+$548/mo
4.0%
12.4%