$381,000
NAL Estimated Property Value2829 S Hills Ave, Fort Worth, TX, 76109
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Range
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size6,996 sqft
Building Information
Year Built1947
Stories1
Land Information
APN2860-24-9
Lot Number9
SubdivisionBluebonnet Hills
Land UseResidential
Legal DescriptionBLUEBONNET HILLS BLOCK 24 LOT 9
Census Tract104301
Assessed Land Value$105,000
Assessed Improvement Value$135,479
Assessment Year2025
About this property
Great find in Ft Worth. This 3 bedroom, 2 bath has an abundance of storage. Offers a bonus room that could be used for office space, crafting, game room etc. For the dog lover, this house also offers a very spacious dog kennel. Storage units include one attached, and one detached and can also be used as a workshop. mature trees in the backyard. Back yard entry from the main street leads you to additional parking under a carport. This Home is minutes away from the TCU area.
Investor Tools
$381,000
Estimated Property Value
$212,080Estimated Mortgage Balance
$168,920Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,286 /month
Positive
Cash Flow Estimate:
$762 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$608/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,396
$240,479
2025
$105,000
$135,479
$240,479
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,396
$240,479
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$228,000
No
First
Aug 5, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,080
$168,920
44%
56%
$1,367/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$1,367/mo
+$773/mo
6.7%
