NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$285,000

NAL Estimated Property Value

3433 Wayside Ave, Fort Worth, TX, 76110

Off Market

3 Beds

2 Bath

1,631 Sq Ft

Single Family Residence

$183.87 / sqft

Built in 1926

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

AppliancesDishwasher, Gas Range, Vented Exhaust Fan

FlooringCarpet, Laminate

Exterior

Exterior FeaturesPrivate Yard, Storage

Lot Size6,247 sqft

Building Information

Year Built1926

Stories1

Garage Spaces2

Land Information

APN39580-5-9

Lot Number9

SubdivisionSouth Summit Heights Addition

Land UseResidential

Legal DescriptionSOUTH SUMMIT HEIGHTS ADDITION BLOCK 5 LOT 9

Census Tract104803

Assessed Land Value$37,500

Assessed Improvement Value$191,263

Assessment Year2025

About this property

Updated Craftsman charmer near TCU*Style, privacy & function to entertain or family time*Trees, porch, courtyard & landscaping*Perfect patio & TV for game watching & cook-outs just off kitchen bar area*Big grassy back yard for fur babies or kids play*Cooks will delight with high-end stainless appliances including 6-burner gas stove*Huge granite island with seating + rich wood custom cabinetry, massive granite countertops, apron sink & uniquely hidden walk-in pantry*Warm and welcome open living-dining gathering space*Split bedrooms, jack & jill bath and so much more*Beyond the gate, arrive to complete privacy fencing allowing you to escape to a peaceful paradise*Newer roof*Endless possibilities in the large 20x20 building with electric for home business, kid hang-out, workshop, she-shed, man-cave or just tons of storage space*Newly blown insulation in attic for added energy efficiency*SELLER WILL PAY UP TO $5,000 OF BUYER'S CLOSING COSTS AT CLOSING WITH ACCEPTABLE CONTRACT SALES PRICE.

Investor Tools

$285,000

Estimated Property Value

$276,714Estimated Mortgage Balance

$8,286Estimated Equity

2% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,799 /month

Positive

Cash Flow Estimate:

$600 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$547/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,133

$228,763

2025

$37,500

$191,263

$228,763

Tax History

Year

Tax Paid

Assessed Value

2024

$5,133

$228,763

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rocket Mortgage Llc

Fha

$284,747

Yes

First

Oct 23, 2024

Nov 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$276,714

$8,286

97%

$1,708/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,708/mo

+$219/mo

8.1%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area