Last 24 Hours
$222,000
NAL Estimated Property Value3812 Townsend Dr, Fort Worth, TX, 76110
$225,405 ARV
Off Market
3 Beds
2 Bath
1,464 Sq Ft
Single Family Residence
$122.95 / sqft
Built in 1946Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Heating Central
CoolingAppliancesDishwasher, Disposal
Exterior
Lot Size7,096 sqft
Building Information
Year Built1946
Stories1
Land Information
APN19080-28-4
Lot Number4
SubdivisionHomeland Addition
Land UseResidential
Legal DescriptionHOMELAND ADDITION BLOCK 28 LOT 4
Census Tract104804
Assessed Land Value$42,100
Assessed Improvement Value$91,972
Assessment Year2025
About this property
This 3 bedroom, 2 bathroom home would be great for a family home or as rental property. Updated kitchen and bathrooms and plenty of storage. Large backyard is open for many possibilities. Easy access to both I -20 and I-35 and a quick drive to TCU.
Investor Tools
$222,000
Estimated Property Value
$169,138Estimated Mortgage Balance
$52,862Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$225,405
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$343/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,008
$134,072
2025
$42,100
$91,972
$134,072
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,008
$134,072
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$174,600
No
First
Aug 29, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,138
$52,862
23%
76%
$1,047/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,047/mo
+$880/mo
10.4%
12.4%