Last 24 Hours
$1,068,000
NAL Estimated Property Value2536 Waits Avenue, Fort Worth, TX, 76109
Off Market
3 Beds
3 Bath
2,762 Sq Ft
$215.42 / sqft
Built in 1932Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size7,797 sqft
Building Information
Year Built1932
Stories2
Land Information
APN44210-39-7
Lot Number7
SubdivisionUniversity Place Addition
Land UseResidential
Legal DescriptionUNIVERSITY PLACE ADDITION BLOCK 39 LOT 7
Census Tract104204
Assessed Land Value$234,000
Assessed Improvement Value$384,000
Assessment Year2025
About this property
On one of the quietest streets in University Place, this gracious home respects its 1930’s character while updated to today’s lifestyle. Deeply textured walls in the style of the 1930's were retained in original formal LR & DR. Upon stepping thru the doorway of the formal DR, find an open floor plan kitchen, breakfast area, master bedroom & bathroom. A 2003 pier & beam addition provides a full utility rm, powder rm, built-in desk & 2nd LR w French doors leading to backyard. Walls thru out home reflect the original 1930's wall texturing & downstairs rms feature gleaming hardwood floors. Stairs lead up to 2 bedrooms & bathroom. Ribbon driveway & porte cochere add to charm of this home. Storage bldg is sold As Is.
Investor Tools
$1,068,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,068,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,408 /month
Positive
Cash Flow Estimate:
$2,136 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,441/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,957
$618,000
2025
$234,000
$384,000
$618,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,957
$618,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,068,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
N/A
+$2,140/mo
2.4%
12.4%