1view

Owner Contacts

$181,463

NAL Estimated Property Value

3455 W Gambrell Street, Fort Worth, TX, 76133

Off Market

2 Beds

1 Bath

775 Sq Ft

Single Family Residence

$229.68 / sqft

Built in 1950

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Garage Available

AppliancesDishwasher, Disposal, Gas Cooktop, Microwave

Exterior

Lot Size6,874 sqft

Building Information

Year Built1950

Stories1

Garage Spaces1

Land Information

APN47165-2-8

Lot Number8

SubdivisionWilshire Addition

Land UseResidential

Legal DescriptionWILSHIRE ADDITION BLOCK 2 LOT 8

Census Tract105600

Assessed Land Value$30,000

Assessed Improvement Value$151,463

Assessment Year2025

About this property

MULTIPLE OFFERS. NO DEADLINE YET. Check out this Adorable Two Bedroom, One Bathroom Recently Remodeled Home! Its Ready for its New Family! Just 12 Months Ago a New Driveway & Sidewalk was Poured, the Exterior was Painted White with Cedar Shutters, Cedar Front Fence, and Cedar Posts Added, Solar Window Screens, Gutters, Full Interior Paint Including New Kitchen and Bathroom Cabinets, Lighting Fixtures and Fans, Thermostat, Cabinet Hardware, Faux 2 inch Blinds, and Bathtub. The Kitchen has New Appliances Including an Oven with a Gas Cooktop, Dishwasher, Microwave and Granite Countertops. The Entire Home Also Had Luxury Vinyl Plank Flooring Installed. The Neutral Colors and Natural Light are a Plus in This Home. One Car Garage has a Small Storage Closet and the Back Yard is Fenced. SELLER WILL NEGOTIATE MINERAL RIGHTS! Buyer Verify All Info to Ensure Accuracy.

Investor Tools

$181,463

Estimated Property Value

$127,299Estimated Mortgage Balance

$54,164Estimated Equity

29% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,089 /month

Positive

Cash Flow Estimate:

$363 /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

$294/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,625

$181,463

2025

$30,000

$151,463

$181,463

Tax History

Year

Tax Paid

Assessed Value

2024

$2,625

$181,463

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Efinity Financial Inc

Conventional

$136,125

First

Nov 22, 2022

Dec 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$127,299

$54,164

29%

70%

$817/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,020/mo

$817/mo

+$1,203/mo

13.4%

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