Last 24 Hours
$125,000
NAL Estimated Property Value2510 Campbell St, Fort Worth, TX, 76105
$162,500 ARV
Off Market
3 Beds
1 Bath
1,232 Sq Ft
$101.46 / sqft
Built in 1925Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage AvailableAppliancesOther
FlooringCarpet, Wood
Exterior
Lot Size10,890 sqft
Building Information
Year Built1955
Stories1
Garage Spaces1
Land Information
APN15250--A
Lot NumberA
SubdivisionGeorge, A C Sub Sunshine Hill
Land UseResidential
Legal DescriptionGEORGE, A C SUB SUNSHINE HILL LOT A
Census Tract103701
Assessed Land Value$30,890
Assessed Improvement Value$86,536
Assessment Year2025
About this property
Nice opportunity for 3 br 1 bath fixer upper located in a growing area. House sits on a quarter of an acre.
Investor Tools
$125,000
Estimated Property Value
$167,690Estimated Mortgage Balance
$125,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$162,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$750 /month
Positive
Cash Flow Estimate:
$250 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$272/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,635
$117,426
2025
$30,890
$86,536
$117,426
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,635
$117,426
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Avocet Ventures Lp
Conventional
$179,000
No
First
Dec 15, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,690
N/A
0%
134%
$1,074/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,074/mo
+$853/mo
18.5%
12.4%