$219,000
NAL Estimated Property Value2408 Queen Street, Fort Worth, TX, 76103
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Gas Water Heater
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,612 sqft
Building Information
Year Built1928
Stories1
Garage Spaces1
Land Information
APN11020-1-10C
Lot Number10C
SubdivisionEdgewood Place Addition
Land UseResidential
Legal DescriptionEDGEWOOD PLACE ADDITION BLOCK 1 LOT 10C
Census Tract101403
Assessed Land Value$19,845
Assessed Improvement Value$105,041
Assessment Year2025
About this property
Breathtaking 1928 built home. Renovated but still stays true to the original home's charm and honor to it's era. Refinished original hardwood flooring, granite counter tops, gas SS range, bathroom with separate shower, extended covered deck, detached garage ,and solar powered gate, vinyl windows. This timeless beauty is breathtaking in every way.
Investor Tools
$219,000
Estimated Property Value
$136,469Estimated Mortgage Balance
$82,531Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,314 /month
Positive
Cash Flow Estimate:
$438 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$344/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,032
$124,886
2025
$19,845
$105,041
$124,886
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,032
$124,886
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$155,200
No
First
Mar 20, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,469
$82,531
37%
62%
$931/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$931/mo
+$525/mo
8.0%
