$263,000
NAL Estimated Property Value2720 Frazier Avenue, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Range
FlooringLaminate, Wood
Exterior
Lot Size6,247 sqft
Building Information
Year Built1949
Stories1
Garage Spaces2
Land Information
APN14810-5-6
Lot Number6
SubdivisionFrisco Heights Addition
Land UseResidential
Legal DescriptionFRISCO HEIGHTS ADDITION BLOCK 5 LOT 6
Census Tract104302
Assessed Land Value$187,500
Assessed Improvement Value$46,575
Assessment Year2025
About this property
Desirable TCU area! Lily B Clayton Elementary, McClean Middle School..Near Forest Park shopping and dining. Adorable dollhouse with tons of potential. Original hard wood floors. 3BR 1 BA-Detached 2 car garage. Currently leased till March 2020. The home would be perfect for a family, student or continued rental property. Tenant occupied-do not disturb! Buyer to verify schools and square footage. ***DO NOT DISTURB TENANTS*** 24 HOUR NOTICE REQUIRED
Investor Tools
$263,000
Estimated Property Value
$81,038Estimated Mortgage Balance
$181,962Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,578 /month
Positive
Cash Flow Estimate:
$526 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$566/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,471
$234,075
2025
$187,500
$46,575
$234,075
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,471
$234,075
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Airlines Fcu
Conventional
$92,550
No
First
Jan 30, 2020
Feb 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$81,038
$181,962
69%
31%
$555/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$555/mo
+$1,372/mo
8.8%
