$253,971
NAL Estimated Property Value3509 Fortner Way, Fort Worth, TX, 76116
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Water Heater, Microwave
FlooringTile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size8,677 sqft
Building Information
Year Built1956
Stories1
Garage Spaces1
Land Information
APN45390-15-3
Lot Number3
SubdivisionWaverly Park Addition
Land UseResidential
Legal DescriptionWAVERLY PARK ADDITION BLOCK 15 LOT 3
Census Tract105203
Assessed Land Value$35,000
Assessed Improvement Value$218,971
Assessment Year2025
About this property
This home offers affordable mid century charm in a quiet, friendly neighborhood with easy access to I-30, 820, and Camp Bowie. Inside, you’ll find original wood floors, two full bathrooms, and a refreshed kitchen with granite countertops, stainless steel appliances, and a newer electric panel for added peace of mind. The extra large private backyard provides endless opportunities for entertaining, play, or future projects. It’s rare to find a property in such great condition at this price point—ideal as a primary home or a smart buy-and-hold investment.
Investor Tools
$253,971
Estimated Property Value
$208,561Estimated Mortgage Balance
$45,410Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,524 /month
Positive
Cash Flow Estimate:
$508 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$405/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,595
$253,971
2025
$35,000
$218,971
$253,971
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,595
$253,971
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Va
$227,106
Yes
First
Feb 7, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,561
$45,410
17%
82%
$1,362/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,362/mo
+$565/mo
9.1%
