$168,000
NAL Estimated Property Value2213 Carruthers Dr, Fort Worth, TX, 76112
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,782 sqft
Building Information
Year Built1957
Stories1
Garage Spaces1
Land Information
APN6630-24-4
Lot Number4
SubdivisionCarver Heights
Land UseResidential
Legal DescriptionCARVER HEIGHTS BLOCK 24 LOT 4
Census Tract101302
Assessed Land Value$20,355
Assessed Improvement Value$117,262
Assessment Year2025
About this property
If you are looking for a MOVE IN READY home that has been UPDATED then this is the home for you!! This cute, single story home has been recently updated in April. The 2 bedroom, 1 bath home has been fully painted inside and out. The kitchen is open and has beautiful granite counters. The bathroom has been newly remodeled as well with subway tile. The carpet in the home has been replaced. The exterior siding was replaced with shiplap siding. A new roof was put on in November of 2023.
Investor Tools
$168,000
Estimated Property Value
$176,476Estimated Mortgage Balance
$168,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$327/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,088
$137,617
2025
$20,355
$117,262
$137,617
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,088
$137,617
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$177,721
Yes
First
May 29, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,476
N/A
0%
105%
$1,098/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,098/mo
+$358/mo
10.4%
