$284,889
NAL Estimated Property Value3228 Bonnie Brae Avenue, Fort Worth, TX, 76111
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size8,939 sqft
Building Information
Year Built1952
Garage Spaces1
Land Information
APN30210-4-3
Lot Number3
SubdivisionNorth Riverside Estates
Land UseResidential
Legal DescriptionNORTH RIVERSIDE ESTATES BLOCK 4 LOT 3
Census Tract104900
Assessed Land Value$44,700
Assessed Improvement Value$240,189
Assessment Year2025
About this property
Beautifully landscaped yard with mature trees on a quiet street. Recent updates with in the past two years include painting, redoing the bathroom and some kitchen updates. All carpet is new. The large Master bedroom has walk in closet which is rare in older homes. The second living off the kitchen is very roomy with new carpet. The oversized garage has a work-shed inside it and there is an additional work shed in the back yard. Foundation work has been completed with warranty. Owner Financing is available. It is a must see!
Investor Tools
$284,889
Estimated Property Value
$135,319Estimated Mortgage Balance
$149,570Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,709 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$396/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,330
$284,889
2025
$44,700
$240,189
$284,889
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,330
$284,889
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$155,200
No
First
Nov 8, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,319
$149,570
52%
47%
$931/mo
