$292,000
NAL Estimated Property Value3312 Ellis Avenue, Fort Worth, TX, 76106
$379,600 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Water Heater
FlooringCeramic Tile, Laminate
Exterior
Lot Size6,970 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN12600-105-18
Lot Number18
SubdivisionEllis, M G Addition
Land UseResidential
Legal DescriptionELLIS, M G ADDITION BLOCK 105 LOT 18
Census Tract100300
Assessed Land Value$49,000
Assessed Improvement Value$223,480
Assessment Year2025
About this property
Multiple offers received. Offer submission deadline is noon February 22nd. This brand new 4 bedroom house is ready for a family to call it home! Large family room with open concept kitchen with premier cabinets and countertops. The property features an outdoor patio and large backyard ready to host your family gatherings.
Investor Tools
$292,000
Estimated Property Value
$179,398Estimated Mortgage Balance
$112,602Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$379,600
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$482/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,328
$272,480
2025
$49,000
$223,480
$272,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,328
$272,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$199,120
No
First
Mar 16, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,398
$112,602
38%
61%
$1,194/mo
