Last 24 Hours
$83,000
NAL Estimated Property Value3613 N Elm St, Fort Worth, TX, 76106
$107,900 ARV
Off Market
2 Beds
1 Bath
734 Sq Ft
$134.88 / sqft
Built in 1946Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 2
Bathrooms Full 1AppliancesOther
Exterior
Lot Size6,247 sqft
Building Information
Year Built1946
Stories1
Land Information
APN14570-28-19
Lot Number19
SubdivisionFostepco Heights Addition
Land UseResidential
Legal DescriptionFOSTEPCO HEIGHTS ADDITION BLOCK 28 LOT 19
Census Tract100202
Assessed Land Value$43,750
Assessed Improvement Value$31,250
Assessment Year2025
About this property
Investor Special - this is the perfect opportunity for a developer or custom home builder. This property will most likely need to be torn down. This property is being sold AS-IS.
Investor Tools
$83,000
Estimated Property Value
$0Estimated Mortgage Balance
$83,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$107,900
Rent-to-Value Ratio: 0.72%
Rent Estimate
$594 /month
Positive
Cash Flow Estimate:
$198 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$175/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,683
$75,000
2025
$43,750
$31,250
$75,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,683
$75,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$83,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
N/A
+$1,456/mo
21.1%
12.4%