Last 24 Hours
$215,000
NAL Estimated Property Value3021 Murphy Street, Fort Worth, TX, 76111
Off Market
2 Beds
1 Bath
888 Sq Ft
Single Family Residence
$180.18 / sqft
Built in 1922Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating Central
CoolingAppliancesGas Range
FlooringTile
Exterior
Lot Size11,169 sqft
Building Information
Year Built1922
Stories1
Land Information
APN-1610----2---12---20
Lot Number12-13
SubdivisionBarclay, E P Addition
Land UseResidential
Legal DescriptionBARCLAY, E P ADDITION BLOCK 2 LOT 12 BLK 2 LOTS 12 & 13
Census Tract100102
Assessed Land Value$51,754
Assessed Improvement Value$138,446
Assessment Year2025
About this property
Great Investment Opportunity! Cozy 2 bedroom home with a huge lot and huge potential! 2 lots in one. Plenty of room for expansion on a corner lot. Close to downtown! As-is and cash only!
Investor Tools
$215,000
Estimated Property Value
$0Estimated Mortgage Balance
$215,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,290 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$445/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,268
$190,200
2025
$51,754
$138,446
$190,200
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,268
$190,200
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$215,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
N/A
+$1,927/mo
10.8%
12.4%