Last 24 Hours
$664,000
NAL Estimated Property Value2917 Las Vegas Trail, Fort Worth, TX, 76116
Off Market
3 Beds
2 Bath
5,916 Sq Ft
Quadruplex
$82.83 / sqft
Built in 1970Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 4
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Range
FlooringCeramic Tile, Laminate
Exterior
Lot Size15,865 sqft
Building Information
Year Built1970
Stories2
Garage Spaces5
Land Information
APN46075-23-24R
Lot Number24R
SubdivisionWestern Hills Add Sec Iii-Viii
Land UseResidential
Legal DescriptionWESTERN HILLS ADD SEC III-VIII BLOCK 23 LOT 24R
Census Tract105201
Assessed Land Value$35,000
Assessed Improvement Value$502,594
Assessment Year2025
About this property
Amazing investment opportunity! Spacious 4plex; Each unit has 3 bedrooms, 2 baths; rear covered parking and storage; well maintained; fresh interior paint on all units; all units are currently rented for $950;
Investor Tools
$664,000
Estimated Property Value
$390,977Estimated Mortgage Balance
$273,023Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,984 /month
Positive
Cash Flow Estimate:
$1,328 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,282/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,063
$537,594
2025
$35,000
$502,594
$537,594
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$12,063
$537,594
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Fund I Llc
Commercial
$395,000
No
First
Oct 28, 2025
Oct 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$390,977
$273,023
41%
59%
$2,369/mo
12.4%