$184,000
NAL Estimated Property Value3728 S Grove Street, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Oven
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,247 sqft
Building Information
Year Built1955
Stories1
Land Information
APN47800-26-15
Lot Number15
SubdivisionWorth Heights Addition
Land UseResidential
Legal DescriptionWORTH HEIGHTS ADDITION BLOCK 26 LOT 15
Census Tract104503
Assessed Land Value$37,500
Assessed Improvement Value$136,304
Assessment Year2025
About this property
Well maintained home in south Fort Worth that is walking distance from Elementary school. Conveniently located off South Freeway with plenty of shopping and restaurants in the area. Home has updated bathroom and private dining area off the living room. Plenty of backyard space for entertaining. Carpets recently shampooed and roof replaced in 2019.
Investor Tools
$184,000
Estimated Property Value
$0Estimated Mortgage Balance
$184,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,104 /month
Positive
Cash Flow Estimate:
$368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$402/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,900
$173,804
2025
$37,500
$136,304
$173,804
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,900
$173,804
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$184,000
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
12.6%
