$255,130
NAL Estimated Property Value2966 Rosen Ave, Fort Worth, TX, 76106
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringTile
Exterior
Lot Size6,996 sqft
Building Information
Year Built2007
Stories1
Garage Spaces2
Land Information
APN21770-7-12
Lot Number12
SubdivisionJohnsons Addition To Rosen Hts
Land UseResidential
Legal DescriptionJOHNSONS ADDITION TO ROSEN HTS BLOCK 7 LOT 12
Census Tract100506
Assessed Land Value$49,000
Assessed Improvement Value$206,130
Assessment Year2025
About this property
Welcome to this beautiful, well-kept home! This home has lots of modern features, open floor plan, large living area, ceramic tile flooring throughout the house, beautiful recently remodel bathrooms. This home has a back patio with a nice size pergola to entertain your guests. Move-in ready! Come make this your new home! Owners will need a 30-60 day leaseback.
Investor Tools
$255,130
Estimated Property Value
$257,579Estimated Mortgage Balance
$255,130Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$375/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,226
$255,130
2025
$49,000
$206,130
$255,130
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,226
$255,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pfn Lending Group Inc
Conventional
$266,750
No
First
Jun 12, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,579
N/A
0%
101%
$1,600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,600/mo
+$327/mo
9.1%
