Last 24 Hours
$181,000
NAL Estimated Property Value3813 Runnels Street, Fort Worth, TX, 76106
Off Market
3 Beds
2 Bath
804 Sq Ft
Single Family Residence
$217.54 / sqft
Built in 1953Property Lead Type:
BankruptcyOff-Market ListHigh EquityVacant Homes
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage AvailableAppliancesOther
FlooringLaminate
Exterior
Lot Size7,196 sqft
Building Information
Year Built1953
Stories1
Garage Spaces1
Land Information
APN36960-10-32
Lot Number32
SubdivisionSabine Place Addition
Land UseResidential
Legal DescriptionSABINE PLACE ADDITION BLOCK 10 LOT 32
Census Tract105009
Assessed Land Value$49,200
Assessed Improvement Value$130,800
Assessment Year2025
About this property
REMODELED, 3 BEDROOM, 2 BATHROOMS, WILL INSTALL NEW CENTRAL HEAT AND AIR, LARGE FENCED BACK YARD. MORE SQUARE FOOTAGE THAN TAX SHOWS BECAUSE OF CONVERTED GARAGE.
Investor Tools
$181,000
Estimated Property Value
$148,772Estimated Mortgage Balance
$32,228Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,086 /month
Positive
Cash Flow Estimate:
$362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$462/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,634
$180,000
2025
$49,200
$130,800
$180,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,634
$180,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Conventional
$162,000
No
First
Jan 21, 2022
Feb 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,772
$32,228
17%
82%
$972/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$972/mo
+$955/mo
12.8%
12.4%