Last 24 Hours
$415,000
NAL Estimated Property Value2600 W Bewick St, Fort Worth, TX, 76109
Off Market
5 Beds
2 Bath
1,918 Sq Ft
$218.46 / sqft
Built in 1947Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 5
Bathrooms Full 1Bathrooms Half 1
Garage AvailableAppliancesGas Cooktop
FlooringWood
Exterior
Lot Size6,996 sqft
Building Information
Year Built1947
Stories1
Garage Spaces1
Land Information
APN2860-22-1R
Lot Number1R
SubdivisionBluebonnet Hills
Land UseResidential
Legal DescriptionBLUEBONNET HILLS BLOCK 22 LOT 1R
Census Tract104301
Assessed Land Value$105,000
Assessed Improvement Value$110,888
Assessment Year2025
About this property
Full Duplex, two separate units each roughly 1000 sq ft. Large lot with plenty of parking. Hard wood floors throughout both units. The unit on the right has 3 bedrooms, 1 bath, living room and kitchen. The unit on the left has 2 bedrooms, 1 bath, kitchen, living room and dining room.
Investor Tools
$415,000
Estimated Property Value
$25,121Estimated Mortgage Balance
$389,879Estimated Equity
93% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,514 /month
Positive
Cash Flow Estimate:
$838 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$567/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,726
$215,888
2025
$105,000
$110,888
$215,888
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,726
$215,888
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Unknown
$65,480
No
First
Apr 18, 2003
May 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$25,121
$389,879
93%
6%
$362/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$362/mo
+$1,778/mo
6.2%
12.4%