$323,000
NAL Estimated Property Value3328 Green Ridge Street, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,599 sqft
Building Information
Year Built1983
Stories1
Garage Spaces1
Land Information
APN39545-8-23
Lot Number23
SubdivisionSouth Meadow Addition
Land UseResidential
Legal DescriptionSOUTH MEADOW ADDITION BLOCK 8 LOT 23
Census Tract105705
Assessed Land Value$15,000
Assessed Improvement Value$89,927
Assessment Year2025
About this property
CASH FLOW!!! CALLING ALL INVESTORS!! Full duplex each unit has Two Bedrooms and One and a half bathrooms 1064 sqft. 3328 is VACANT and can be scheduled for showing. Tenant is currently occupying 3330 on a month to month lease currently paying $750 a month. MARKET RENT IS $950-$1050 A UNIT!! Seller will not make any repairs, this is an AS-IS sale.
Investor Tools
$323,000
Estimated Property Value
$321,198Estimated Mortgage Balance
$1,802Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,938 /month
Positive
Cash Flow Estimate:
$646 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$365/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,766
$104,927
2025
$15,000
$89,927
$104,927
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,766
$104,927
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
All Western Mortgage Inc
Fha
$324,022
Yes
First
Nov 12, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$321,198
$1,802
0%
99%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,943/mo
$-413/mo
5.7%
