$180,000
NAL Estimated Property Value3100 Gardenia St, Fort Worth, TX, 76119
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater
FlooringCombination, Laminate
Exterior
Lot Size18,644 sqft
Building Information
Year Built1949
Stories1
Garage Spaces1
Land Information
APN27900--A
Lot NumberA
SubdivisionNauert Subdivision
Land UseResidential
Legal DescriptionNAUERT SUBDIVISION LOT A
Census Tract104605
Assessed Land Value$38,644
Assessed Improvement Value$115,936
Assessment Year2025
About this property
Absolutely gorgeous! A must see. From the beautiful entrance, Wall accents, decorative light fixtures, plenty of cabinet space, granite countertops. Laminated floors, marble tile in the bathrooms. New appliances, new roof, new windows and much more.
Investor Tools
$180,000
Estimated Property Value
$0Estimated Mortgage Balance
$180,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,968 /month
Positive
Cash Flow Estimate:
$656 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$364/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,469
$154,580
2025
$38,644
$115,936
$154,580
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,469
$154,580
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$180,000
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
12.8%
