Last 24 Hours
$166,000
NAL Estimated Property Value2529 Malvern Trail, Fort Worth, TX, 76105
Off Market
3 Beds
1 Bath
934 Sq Ft
$83.51 / sqft
Built in 1950Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 1AppliancesGas Cooktop
FlooringWood
Exterior
Lot Size6,795 sqft
Building Information
Year Built1950
Stories1
Land Information
APN39655-12-6
Lot Number6
SubdivisionSouthport Addition
Land UseResidential
Legal DescriptionSOUTHPORT ADDITION BLOCK 12 LOT 6
Census Tract104604
Assessed Land Value$20,397
Assessed Improvement Value$122,999
Assessment Year2025
About this property
Great Investment Opportunity!!! This would be ideal for an investor or a family who wants to save money. Nice quiet neighborhood with a big back yard. Located near Walmart, a variety of restaurants, several large department stores and a newly built YMCA.
Investor Tools
$166,000
Estimated Property Value
$98,122Estimated Mortgage Balance
$67,878Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$996 /month
Positive
Cash Flow Estimate:
$332 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$337/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,218
$143,396
2025
$20,397
$122,999
$143,396
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,218
$143,396
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Avocer Ventures Lp
Conventional
$110,670
No
First
Jul 24, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$98,122
$67,878
40%
59%
$664/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$664/mo
+$1,263/mo
13.9%
12.4%