$277,000
NAL Estimated Property Value2745 Honeysuckle Ave, Fort Worth, TX, 76111
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Gas Oven, Gas Range, Microwave, Tankless Water Heater
FlooringWood
Exterior
Exterior FeaturesRain Gutters, Private Yard, Storage
Lot Size4,918 sqft
Building Information
Year Built1939
Stories1
Land Information
APN45420-1-14
Lot Number14
SubdivisionWayne Place
Land UseResidential
Legal DescriptionWAYNE PLACE BLOCK 1 LOT 14
Census Tract100101
Assessed Land Value$24,600
Assessed Improvement Value$232,205
Assessment Year2025
About this property
This one checks all the boxes: an awesome corner lot, a layout that makes sense, and a location that’s close to everything. With quick access to 820, 35, and 121, you can get just about anywhere in no time. The floor plan is super functional, with the primary suite tucked away from the other bedrooms for a little extra privacy. HVAC was replaced just two years ago, so that’s one big-ticket item you won’t have to worry about. Plus, the large fenced yard gives you plenty of space to spread out. Easy living in a convenient spot!
Investor Tools
$277,000
Estimated Property Value
$262,898Estimated Mortgage Balance
$14,102Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$462/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,159
$256,805
2025
$24,600
$232,205
$256,805
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,159
$256,805
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$266,000
No
First
Sep 18, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$262,898
$14,102
5%
95%
$1,595/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,595/mo
+$332/mo
8.3%
