Last 24 Hours
$186,000
NAL Estimated Property Value3520 E Rosedale St, Fort Worth, TX, 76105
Off Market
3 Beds
1 Bath
1,120 Sq Ft
$129.46 / sqft
Built in 1925Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage AvailableAppliancesGas Range, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size5,750 sqft
Building Information
Year Built1925
Stories1
Garage Spaces1
Land Information
APN16730-11-6
Lot Number6
SubdivisionHall, A S Addition
Land UseResidential
Legal DescriptionHALL, A S ADDITION BLOCK 11 LOT 6 LESS ROW
Census Tract103500
Assessed Land Value$17,250
Assessed Improvement Value$146,532
Assessment Year2025
About this property
This home is perfect for first time buyers that are looking for a beautiful home. This house has a very central location. Has access from the alley to the backyard, has three bedrooms, one bathroom, one detached garage, and an extra storage that has its own addition bath.
Investor Tools
$186,000
Estimated Property Value
$104,628Estimated Mortgage Balance
$81,372Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,116 /month
Positive
Cash Flow Estimate:
$372 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$153/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$905
$163,782
2025
$17,250
$146,532
$163,782
No
Tax History
Year
Tax Paid
Assessed Value
2024
$905
$163,782
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Iberiabank
Conventional
$120,000
No
First
Nov 26, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,628
$81,372
43%
56%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$720/mo
+$1,207/mo
12.4%
12.4%