$211,000
NAL Estimated Property Value3103 Angle Avenue, Fort Worth, TX, 76106
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesNone
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size8,246 sqft
Building Information
Year Built1936
Stories1
Land Information
APN30500-35-2
Lot Number2
SubdivisionOak Grove Addition (Ft Worth)
Land UseResidential
Legal DescriptionOAK GROVE ADDITION (FT WORTH) BLOCK 35 LOT 2
Census Tract100300
Assessed Land Value$50,250
Assessed Improvement Value$128,787
Assessment Year2025
About this property
This property can be a humble beginning or even a step forward in your investing! It has 3 rooms and 1 bath. This home not only has plenty of land surrounding it, but it is also close in proximity to the Fort Worth Stock Yards. The neighborhood is calm and very welcoming to all. Across the street there is a park were you can enjoy early morning walks or evening strolls. This seller is very motivated to sell this home, so come one come all with your best offers!
Investor Tools
$211,000
Estimated Property Value
$126,731Estimated Mortgage Balance
$84,269Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,266 /month
Positive
Cash Flow Estimate:
$422 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$423/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,017
$179,037
2025
$50,250
$128,787
$179,037
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,017
$179,037
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Conventional
$136,000
No
First
Sep 23, 2022
Oct 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$126,731
$84,269
39%
60%
$816/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$816/mo
+$1,111/mo
11.0%
