$558,000
NAL Estimated Property Value3100 W 7th Street 615, Fort Worth, TX, 76107
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Oven, Electric Range, Gas Cooktop, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Stone
Exterior
Exterior FeaturesBalcony
Building Information
Year Built2008
Land Information
APN31178C------615
Lot Number615
SubdivisionOne Museum Place Res Condo
Land UseResidential
Legal DescriptionONE MUSEUM PLACE RES CONDO LOT 615 & 3.39% OF COMMON AREA
Census Tract102101
Assessed Land Value$45,000
Assessed Improvement Value$462,419
Assessment Year2025
About this property
Luxury Condo Living in the heart of Fort Worth's cultural district! Steps away from restaurants, shopping, and museums. Large, spacious with beautiful views of downtown Fort Worth and its own PRIVATE BALCONY! Master features wall of windows, 2nd living can be used as study, bedroom, den. Kitchen features granite countertops, Viking appliances, large walk-in pantry. 2 Parking spaces. Plan B3 reads 1B 2LA, 2nd Living could have multiple uses.
Investor Tools
$558,000
Estimated Property Value
$361,957Estimated Mortgage Balance
$196,043Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,348 /month
Positive
Cash Flow Estimate:
$1,116 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$929/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,361
$507,419
2025
$45,000
$462,419
$507,419
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,361
$507,419
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southside Bank
Purchase Money Mortgage
$401,750
No
First
Mar 2, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$361,957
$196,043
35%
65%
$2,409/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$2,959/mo
$-1,659/mo
2.8%
