$465,000
NAL Estimated Property Value2229 Hurley Ave, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringCeramic Tile, Wood
Exterior
Lot Size6,996 sqft
Building Information
Year Built1911
Stories1
Land Information
APN13520---27---13---20
Lot Number13-14
SubdivisionFairmount Addition
Land UseResidential
Legal DescriptionFAIRMOUNT ADDITION BLOCK 27 LOT 13 & 14
Census Tract104100
Assessed Land Value$154,000
Assessed Improvement Value$263,965
Assessment Year2025
About this property
Nestled in the heart of historic Fairmount, this charming bungalow has been renovated with modern amenities while preserving its original character. The galley kitchen features stainless appliances, a gas range, and butcher block countertops. The recent foundation work and updated electrical and plumbing will give you peace of mind. Plus, with Magnolia Avenue's vibrant shops and restaurants just a quick walk or bike ride away, you'll enjoy all the perks of city living while basking in the warm glow of a bygone era.
Investor Tools
$465,000
Estimated Property Value
$300,933Estimated Mortgage Balance
$164,067Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,790 /month
Positive
Cash Flow Estimate:
$930 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$814/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,439
$417,965
2025
$154,000
$263,965
$417,965
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,439
$417,965
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mark Schumacher Etal
Building Or Construction Loan
$319,000
No
First
Apr 26, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,933
$164,067
35%
65%
$1,913/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,913/mo
$-457/mo
3.8%
