Last 24 Hours
$255,000
NAL Estimated Property Value3725 N Elm Street, Fort Worth, TX, 76106
Off Market
3 Beds
2 Bath
1,499 Sq Ft
$166.78 / sqft
Built in 1930Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
Heating Central
CoolingAppliancesElectric Range
FlooringCeramic Tile
Exterior
Lot Size6,247 sqft
Building Information
Year Built1930
Stories1
Garage Spaces1
Land Information
APN14570-16-24
Lot Number24
SubdivisionFostepco Heights Addition
Land UseResidential
Legal DescriptionFOSTEPCO HEIGHTS ADDITION BLOCK 16 LOT 24
Census Tract100202
Assessed Land Value$43,750
Assessed Improvement Value$198,605
Assessment Year2025
About this property
Three bed room two bath, on a corner lot. The home has a spacious drive way, ready for new buyers. This property is located in the heart of Northside Fort Worth. It is minutes from the freeway and near the Fort Worth stockyards.
Investor Tools
$255,000
Estimated Property Value
$224,566Estimated Mortgage Balance
$30,434Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$559/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,438
$242,355
2025
$43,750
$198,605
$242,355
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,438
$242,355
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Unknown
$240,562
No
First
Oct 17, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$224,566
$30,434
11%
88%
$1,443/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,443/mo
+$484/mo
9.1%
12.4%