$144,000
NAL Estimated Property Value3816 S Grove Street, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesNone
FlooringLaminate
Exterior
Lot Size6,247 sqft
Building Information
Year Built1943
Stories1
Land Information
APN47800-29-20
Lot Number20
SubdivisionWorth Heights Addition
Land UseResidential
Legal DescriptionWORTH HEIGHTS ADDITION BLOCK 29 LOT 20
Census Tract104503
Assessed Land Value$37,500
Assessed Improvement Value$98,348
Assessment Year2025
About this property
Multiple offers received! Best and final due by Sunday April 18th 6pm Come see this charming 2 bedroom 1 bath starter home! Bathroom and kitchen needs TLC but it has a large backyard yard, new windows and an entirely new air conditioning system.
Investor Tools
$144,000
Estimated Property Value
$110,248Estimated Mortgage Balance
$33,752Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$864 /month
Positive
Cash Flow Estimate:
$288 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$314/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,048
$135,848
2025
$37,500
$98,348
$135,848
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,048
$135,848
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$115,862
Yes
First
Jun 4, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$110,248
$33,752
23%
77%
$730/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$730/mo
+$726/mo
12.1%
