$315,000
NAL Estimated Property Value3110 Prairie Ave, Fort Worth, TX, 76106
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringCeramic Tile
Exterior
Lot Size6,996 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APN47810-20-6
Lot Number6
SubdivisionWorth Hills Addition
Land UseOther
Legal DescriptionWORTH HILLS ADDITION BLOCK 20 LOT 6
Census Tract100506
Assessed Land Value$56,000
Assessed Improvement Value$247,568
Assessment Year2025
About this property
**Offering $5,000 in seller concessions** Stunning New Home at 3110 Prairie Avenue. Located in a highly sought-after neighborhood, this newly constructed home at 3110 Prairie Avenue offers the perfect blend of modern luxury and comfort. Designed with attention to detail, the property boasts spacious living areas, contemporary finishes, and a thoughtfully laid-out floor plan.
Investor Tools
$315,000
Estimated Property Value
$271,386Estimated Mortgage Balance
$43,614Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,034 /month
Positive
Cash Flow Estimate:
$678 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$402/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,254
$303,568
2025
$56,000
$247,568
$303,568
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,254
$303,568
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Commercial
$276,250
No
First
May 1, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,386
$43,614
13%
86%
$1,657/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,657/mo
+$270/mo
7.3%
