$205,617
NAL Estimated Property Value3821 Frazier Avenue, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Range
FlooringWood
Exterior
Lot Size7,096 sqft
Building Information
Year Built1940
Stories1
Garage Spaces2
Land Information
APN19080-28-11
Lot Number11
SubdivisionHomeland Addition
Land UseResidential
Legal DescriptionHOMELAND ADDITION BLOCK 28 LOT 11
Census Tract104804
Assessed Land Value$42,100
Assessed Improvement Value$163,517
Assessment Year2025
About this property
Welcome first time buyers or investors looking for an updated home. This well maintained home also offers an extra living space in the back with 1 room, kitchen area and bathroom perfect for mother in law or additional income property. Schedule your appointment today! Multiple Offers - Best and Highest by Noon Saturday March 20th. Will have decision from seller on Sunday.
Investor Tools
$205,617
Estimated Property Value
$129,992Estimated Mortgage Balance
$75,625Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,234 /month
Positive
Cash Flow Estimate:
$411 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$313/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,724
$205,617
2025
$42,100
$163,517
$205,617
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,724
$205,617
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mike Lovell
Purchase Money Mortgage
$144,000
No
First
Apr 2, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,992
$75,625
36%
63%
$864/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$864/mo
+$1,063/mo
11.2%
