$493,000
NAL Estimated Property Value3001 Van Horn Avenue, Fort Worth, TX, 76111
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOther
Exterior
Lot Size4,996 sqft
Building Information
Year Built1953
Stories1
Land Information
APN6640--22
Lot Number22
SubdivisionCarver Place
Land UseResidential
Legal DescriptionCARVER PLACE LOT 22
Census Tract101700
Assessed Land Value$25,000
Assessed Improvement Value$111,111
Assessment Year2025
About this property
Investor Special!! Full duplex. To be sold in tandem with property next door 3005 and 3007 Van Horn. Both properties are full duplexes and need work.
Investor Tools
$493,000
Estimated Property Value
$51,177Estimated Mortgage Balance
$441,823Estimated Equity
89% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,958 /month
Positive
Cash Flow Estimate:
$986 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$480/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,299
$136,111
2025
$25,000
$111,111
$136,111
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,299
$136,111
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security State Bank & Trust
Unknown
$60,000
No
First
Jan 16, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$51,177
$441,823
89%
10%
$360/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$360/mo
+$2,025/mo
5.8%
