$461,000
NAL Estimated Property Value3736 Modlin Ave, Fort Worth, TX, 76107
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Refrigerator
FlooringTile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,247 sqft
Building Information
Year Built1941
Stories1
Garage Spaces1
Land Information
APN45850-2-2
Lot Number2
SubdivisionWest Highland
Land UseResidential
Legal DescriptionWEST HIGHLAND BLOCK 2 LOT 2
Census Tract102700
Assessed Land Value$187,500
Assessed Improvement Value$53,404
Assessment Year2025
About this property
Amazing 2 bed 1 bath. Designer paint selections and features throughout. Walking distance to UNT Health Science Center. Minutes drive to Museums, Dickie's Arena, W7th Retail and shopping. Wood deck in the back and covered porch in the front.
Investor Tools
$461,000
Estimated Property Value
$179,836Estimated Mortgage Balance
$281,164Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,766 /month
Positive
Cash Flow Estimate:
$922 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$741/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,591
$240,904
2025
$187,500
$53,404
$240,904
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,591
$240,904
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$200,000
No
First
Feb 10, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,836
$281,164
60%
39%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,200/mo
+$330/mo
4.0%
