$509,854
NAL Estimated Property Value3813 Lafayette Ave, Fort Worth, TX, 76107
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Refrigerator, Washer
FlooringCarpet, Concrete, Laminate
Exterior
Lot Size8,995 sqft
Building Information
Year Built1948
Stories1
Garage Spaces1
Land Information
APN33290---11---12---20
Lot Number12
SubdivisionQueensborough Heights Addn
Land UseResidential
Legal DescriptionQUEENSBOROUGH HEIGHTS ADDN BLOCK 11 LOT 12 & PT CLOSED STREET
Census Tract102700
Assessed Land Value$194,985
Assessed Improvement Value$314,869
Assessment Year2025
About this property
This house is on an oversized lot of 75' wide. The house is poured on a slab and made out of cinderblocks. there is plenty of parking and the possibility to add a garage with more space on top. The backyard has a pool and plenty of area for entertaining. The kitchen, dining, and living room area are one room. The master has a walk in shower and walk in closet. This house is in overall good condition however its a perfect house for someone looking to do some light fixing. exterior paint is starting to fade some and the bathrooms are mildly dated.
Investor Tools
$509,854
Estimated Property Value
$400,860Estimated Mortgage Balance
$108,994Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,059 /month
Positive
Cash Flow Estimate:
$1,020 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$988/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,309
$509,854
2025
$194,985
$314,869
$509,854
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,309
$509,854
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zillow Home Loans Llc
Conventional
$422,750
No
First
Jul 7, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$400,860
$108,994
21%
79%
$2,535/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$2,535/mo
$-1,005/mo
3.6%
