$217,000
NAL Estimated Property Value3120 Avenue L, Fort Worth, TX, 76105
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Range
Exterior
Lot Size6,247 sqft
Building Information
Year Built1920
Stories1
Garage Spaces2
Land Information
APN32750-109-3
Lot Number3
SubdivisionPolytechnic Heights Addition
Land UseResidential
Legal DescriptionPOLYTECHNIC HEIGHTS ADDITION BLOCK 109 LOT 3
Census Tract103701
Assessed Land Value$18,750
Assessed Improvement Value$106,097
Assessment Year2025
About this property
This is a 3 bedroom 2 bath home. There is also a 1 room apartment in the rear of the home w a full kitchen and bath It has its own water meter and electric. Apartment is an easy income producing unit. Home is nestled in an older established neighborhood. In walking distance to Texas Wesleyan. Home is being sold as is.
Investor Tools
$217,000
Estimated Property Value
$202,126Estimated Mortgage Balance
$14,874Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,302 /month
Positive
Cash Flow Estimate:
$434 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$324/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,801
$124,847
2025
$18,750
$106,097
$124,847
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,801
$124,847
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dominion Financial Services Llc
Commercial
$210,000
No
First
Apr 4, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,126
$14,874
6%
93%
$1,260/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,260/mo
+$667/mo
10.7%
