$645,000
NAL Estimated Property Value3005 Van Horn Ave, Fort Worth, TX, 76111
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesNone
Exterior
Lot Size4,996 sqft
Building Information
Year Built2004
Stories1
Land Information
APN6640--23
Lot Number23
SubdivisionCarver Place
Land UseResidential
Legal DescriptionCARVER PLACE LOT 23
Census Tract101700
Assessed Land Value$25,000
Assessed Improvement Value$176,852
Assessment Year2025
About this property
Investor Special!! Full duplex. To be sold in tandem with property next door 3001 and 3003 Van Horn. Both properties are full duplexes and need work.
Investor Tools
$645,000
Estimated Property Value
$65,847Estimated Mortgage Balance
$579,153Estimated Equity
89% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,870 /month
Positive
Cash Flow Estimate:
$1,290 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$676/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,892
$201,852
2025
$25,000
$176,852
$201,852
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,892
$201,852
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security State Bank & Trust
Unknown
$77,200
No
First
Jan 16, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$65,847
$579,153
89%
10%
$463/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$463/mo
+$993/mo
2.7%
