$266,398
NAL Estimated Property Value3824 Blue Grass Ln, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
Exterior
Lot Size6,299 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN39555-7-21
Lot Number21
SubdivisionSouth Ridge Addition
Land UseResidential
Legal DescriptionSOUTH RIDGE ADDITION BLOCK 7 LOT 21
Census Tract105511
Assessed Land Value$35,000
Assessed Improvement Value$231,398
Assessment Year2025
About this property
Immaculate Home in Southwest Fort Worth! Move-In Ready! This stunning 3 bedroom, 2 bathroom residence boasts 1670 sqft of comfortable living space with a 2-car garage Key Features: Updated windows for enhanced energy efficiency and natural light *Kitchen with modern upgrades like granite countertops, tile flooring, Black Appliances *Fresh carpet in bedrooms for a cozy and inviting feel *Brand new water heater ensuring comfort and efficiency Outdoor Space: Enjoy the covered patio for outdoor relaxation or entertaining.
Investor Tools
$266,398
Estimated Property Value
$504,030Estimated Mortgage Balance
$266,398Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$609/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,978
$266,398
2025
$35,000
$231,398
$266,398
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,978
$266,398
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bay Equity Llc
Fha
$260,988
Yes
First
Jun 10, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$504,030
N/A
0%
189%
$3,130/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$3,130/mo
$-1,110/mo
9.1%
