$301,528
NAL Estimated Property Value2625 Rodeo Street, Fort Worth, TX, 76119
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size12,001 sqft
Building Information
Year Built1958
Stories1
Garage Spaces2
Land Information
APN15560-3-13
Lot Number13
SubdivisionGlencrest South Addition
Land UseResidential
Legal DescriptionGLENCREST SOUTH ADDITION BLOCK 3 LOT 13
Census Tract104605
Assessed Land Value$32,001
Assessed Improvement Value$269,527
Assessment Year2025
About this property
Established Area!!! Beautifully updated 4 bedroom , 2 bathroom and 2 car garage! Has new roof, paint, carpet, tile and more!!! Big driveway with lots of parking space.
Investor Tools
$301,528
Estimated Property Value
$136,489Estimated Mortgage Balance
$165,039Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,809 /month
Positive
Cash Flow Estimate:
$603 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$469/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,115
$301,528
2025
$32,001
$269,527
$301,528
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,115
$301,528
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Unknown
$161,120
No
First
Oct 10, 2018
Nov 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,489
$165,039
54%
45%
$966/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$966/mo
+$961/mo
7.7%
