$180,000
NAL Estimated Property Value2313 True Avenue, Fort Worth, TX, 76114
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesMicrowave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesOther
Lot Size7,179 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN28330-13-36R
Lot Number36R
SubdivisionNorth Beverly Hills Estates
Land UseResidential
Legal DescriptionNORTH BEVERLY HILLS ESTATES BLOCK 13 LOT 36R
Census Tract100504
Assessed Land Value$43,098
Assessed Improvement Value$109,902
Assessment Year2025
About this property
Nicely updated home the is move-in ready. Its hard to find updates of this quality in this price range. Improvements completed July '19 include granite counter tops, stainless appliances, back splash, paint inside and out, all flooring, tub tile surround, all plumbing fixtures and light fixtures, cabinet and door hardware, and much more! Nice 2 car garage and additional parking on the backside of the house. Double pane vinyl windows throughout the house.
Investor Tools
$180,000
Estimated Property Value
$109,238Estimated Mortgage Balance
$70,762Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,080 /month
Positive
Cash Flow Estimate:
$360 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$411/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,031
$153,000
2025
$43,098
$109,902
$153,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,031
$153,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial Savings Fa
Conventional
$126,100
No
First
Aug 15, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,238
$70,762
39%
61%
$757/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$757/mo
+$1,170/mo
12.8%
