$202,000
NAL Estimated Property Value2820 W Boyce Avenue, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,497 sqft
Building Information
Year Built1957
Stories1
Garage Spaces1
Land Information
APN47165-C-20
Lot Number20
SubdivisionWilshire Addition
Land UseResidential
Legal DescriptionWILSHIRE ADDITION BLOCK C LOT 20
Census Tract104802
Assessed Land Value$35,000
Assessed Improvement Value$139,780
Assessment Year2025
About this property
NOW AVAILABLE FOR FHA! Come see this lovely, remodeled home in the established neighborhood of South Hills! The farmhouse style is in display with new laminate floors and carpet throughout! Walls were removed to unveil a spacious kitchen with granite countertops and a custom wood bar top! Other features include a new roof, new hot water heater. Home also treated for WDI, and AC was serviced in Dec! Home warranty will be included! Only 15 minutes away from TCU with quick access to I-20 and 35, it's a must see! Call for details! Owners are licensed REALTORS.
Investor Tools
$202,000
Estimated Property Value
$129,937Estimated Mortgage Balance
$72,063Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,212 /month
Positive
Cash Flow Estimate:
$404 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$341/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,085
$174,780
2025
$35,000
$139,780
$174,780
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,085
$174,780
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Unknown
$151,320
No
First
Apr 12, 2019
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,937
$72,063
35%
64%
$908/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$908/mo
+$1,112/mo
12.0%
