$369,000
NAL Estimated Property Value2937 Ryan Place Drive, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Plumbed For Ice Maker
FlooringCeramic Tile, Wood
Exterior
Lot Size8,098 sqft
Building Information
Year Built1951
Stories1
Garage Spaces1
Land Information
APN36890-32-K
Lot NumberK
SubdivisionRyan Place Addition
Land UseResidential
Legal DescriptionRYAN PLACE ADDITION BLOCK 32 LOT K
Census Tract104400
Assessed Land Value$160,500
Assessed Improvement Value$208,500
Assessment Year2025
About this property
This absolutely darling 1951 brick home in Ryan Place just oozes curb appeal and boasts convenient access to Magnolia Avenue’s dining and entertainment as well as TCU! The efficient kitchen features granite countertops, a gas range, and stainless appliances. Natural light abounds and highlights the refinished original wood floors. You’ll love the three spacious bedrooms and the updated bath. The expansive backyard is perfect for summer entertaining with its flagstone patio. New roof in 2020 and new wood fence in 2021.
Investor Tools
$369,000
Estimated Property Value
$236,074Estimated Mortgage Balance
$132,926Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,214 /month
Positive
Cash Flow Estimate:
$738 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$659/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,058
$369,000
2025
$160,500
$208,500
$369,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,058
$369,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$260,000
No
First
Jul 20, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,074
$132,926
36%
64%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,559/mo
+$368/mo
6.3%
