$204,000
NAL Estimated Property Value2400 N Ayers Avenue, Fort Worth, TX, 76103
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Range, Gas Water Heater
FlooringHardwood, Linoleum
Exterior
Lot Size10,720 sqft
Land Information
APN41270-16-1R1
Land UseVacant Land Residential
Legal DescriptionTANDY ADDITION BLOCK 16 LOT 1R1
Census Tract101500
Assessed Land Value$45,719
Assessment Year2025
About this property
This home needs a new owner to love it. Ample opportunity abounds in this 3 bedroom home, 2 living areas and a small sunroom off of the main living area. Garage was converted to laundry and storage area. Bring your tools and restore this beauty.
Investor Tools
$204,000
Estimated Property Value
$140,911Estimated Mortgage Balance
$63,089Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,224 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$85/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$45,719
2025
$45,719
N/A
$45,719
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$45,719
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Susser Bank
Credit Line (Revolving) / Heloc
$146,400
No
First
Apr 26, 2024
May 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,911
$63,089
30%
69%
$878/mo
