$230,909
NAL Estimated Property Value2500 Wallace Street, Fort Worth, TX, 76105
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesVented Exhaust Fan
FlooringCarpet, Laminate, Vinyl
Exterior
Lot Size5,798 sqft
Building Information
Year Built1956
Stories1
Land Information
APN40950-8-A-72
Lot NumberA
SubdivisionSunshine Hill
Land UseResidential
Legal DescriptionSUNSHINE HILL BLOCK 8 LOT A PLAT 388-1-555 SUB OF LTS 16 & 17
Census Tract103702
Assessed Land Value$17,400
Assessed Improvement Value$213,509
Assessment Year2025
About this property
COMPLETELY REMODELED. JUST GOT A BRAND NEW ROOF ON FEBRUARY 1 2021. SPACIOUS ROOMS WITH 10 FOOT CEILINGS. SQUARE FOOTAGE IS MORE THAN WHAT TAD SHOWS. LARGE UTILITY ROOM CAN ALMOST BE 4TH BEDROOM. COMPLETELY FENCED BACK AND FRONT YARD
Investor Tools
$230,909
Estimated Property Value
$146,250Estimated Mortgage Balance
$84,659Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,385 /month
Positive
Cash Flow Estimate:
$462 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$347/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,012
$230,909
2025
$17,400
$213,509
$230,909
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,012
$230,909
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Fha
$162,011
Yes
First
Apr 21, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,250
$84,659
36%
63%
$972/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$972/mo
+$955/mo
10.0%
