Last 24 Hours
$185,649
NAL Estimated Property Value2828 Mcgee St, Fort Worth, TX, 76112
Off Market
2 Beds
1 Bath
700 Sq Ft
Single Family Residence
$257 / sqft
Built in 1950Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage AvailableAppliancesGas Range
Exterior
Lot Size7,370 sqft
Building Information
Year Built1950
Stories1
Garage Spaces1
Land Information
APN2115-2-C
Lot NumberC
SubdivisionBell, Virgil Addition
Land UseResidential
Legal DescriptionBELL, VIRGIL ADDITION BLOCK 2 LOT C
Census Tract101301
Assessed Land Value$50,000
Assessed Improvement Value$135,649
Assessment Year2025
About this property
***Multiple offers received*** Best and final offers are due by 8pm tomorrow 9.3.23 Welcome home to this charming 2 bed, 1 bath gem, perfectly nestled just 10 minutes away from the heart of downtown FTW and walking distance to Jean Mcclung Middle School. Convenience, comfort, and a touch of coziness await you in this delightful home.
Investor Tools
$185,649
Estimated Property Value
$176,568Estimated Mortgage Balance
$9,081Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,114 /month
Positive
Cash Flow Estimate:
$371 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$303/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,711
$185,649
2025
$50,000
$135,649
$185,649
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,711
$185,649
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Umortgage Llc
Conventional
$185,270
No
First
Oct 2, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,568
$9,081
4%
95%
$1,111/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,111/mo
+$345/mo
9.4%
12.4%