Last 24 Hours
$173,000
NAL Estimated Property Value3712 S Hughes Ave, Fort Worth, TX, 76119
$194,770 ARV
Off Market
4 Beds
1 Bath
1,199 Sq Ft
$53.79 / sqft
Built in 1953Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesNone
FlooringVinyl, Wood
Exterior
Lot Size8,337 sqft
Building Information
Year Built1953
Stories1
Garage Spaces1
Land Information
APN10760-23-20
Lot Number20
SubdivisionEastwood Addition
Land UseResidential
Legal DescriptionEASTWOOD ADDITION BLOCK 23 LOT 20
Census Tract106201
Assessed Land Value$25,020
Assessed Improvement Value$56,747
Assessment Year2025
About this property
This one needs work. Enclosed garage could be master bedroom or 2nd living area. This would be a great fix and flip. Estate property. Cash offers only due to condition. Seller is selling as is. See Exhibit A in document section. Do not change Title Co. Title work is already done.
Investor Tools
$173,000
Estimated Property Value
$0Estimated Mortgage Balance
$173,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$194,770
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,038 /month
Positive
Cash Flow Estimate:
$346 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$266/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,322
$81,767
2025
$25,020
$56,747
$81,767
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,322
$81,767
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$173,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
N/A
+$1,927/mo
13.4%
12.4%