$345,000
NAL Estimated Property Value3613 Wedgway Dr, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringVinyl
Exterior
Lot Size12,998 sqft
Building Information
Year Built1961
Stories1
Garage Spaces2
Land Information
APN45580-43-13
Lot Number13
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 43 LOT 13
Census Tract105701
Assessed Land Value$40,000
Assessed Improvement Value$212,780
Assessment Year2025
About this property
Large yard and spacious home. This property has two primary suites, perfect for extended guest stays or multi-generational living. Each bedroom has double closets and lots of additional storage throughout the home. There is a sink in the garage for easy clean up of those gardening or decorating projects. Many updates have been done to this home. There is a large pergola and extended patio for outdoor entertainment now that the weather is changing.
Investor Tools
$345,000
Estimated Property Value
$266,456Estimated Mortgage Balance
$78,544Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,214 /month
Positive
Cash Flow Estimate:
$738 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$712/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,816
$252,780
2025
$40,000
$212,780
$252,780
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,816
$252,780
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Mortgage Lending Llc
Conventional
$269,600
No
First
Sep 27, 2025
Nov 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,456
$78,544
22%
77%
$1,617/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,617/mo
+$403/mo
7.0%
