1view

Owner Contacts

$575,000

NAL Estimated Property Value

4000 Pershing Ave, Fort Worth, TX, 76107

Off Market

3 Beds

2 Bath

1,787 Sq Ft

Single Family Residence

$316.17 / sqft

Built in 2013

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Water Heater, Microwave, Washer

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesLighting

Lot Size5,998 sqft

Building Information

Year Built2013

Stories1

Garage Spaces2

Land Information

APN13410-61-10

Lot Number10

SubdivisionFactory Place Addition

Land UseResidential

Legal DescriptionFACTORY PLACE ADDITION BLOCK 61 LOT 10

Census Tract102700

Assessed Land Value$150,000

Assessed Improvement Value$425,000

Assessment Year2025

About this property

Multiple offers received. Best and final by noon, Monday, May 15th. Welcome to 4000 Pershing Avenue! Built in 2013 & located on a corner lot in highly sought-after Arlington Heights, this well-maintained & energy efficient home is move-in ready. The layout is well designed & features an open floor plan, bright & airy atmosphere and attached 2-car garage. The kitchen features granite countertops, stainless steel appliances, a large walk-in pantry & opens to the dining & family room. The flexible front room can be used as a second dining or living area, office or playroom. This home is complete with 3 bedrooms and 2 baths; the large primary bedroom offers an ensuite bath with walk-in closet & separate garden tub. Additional features include wood floors, a gas fireplace & natural lighting from an abundance of windows. Enjoy entertaining in the private backyard under the canopy of a 125-year-old pecan tree.

Investor Tools

$575,000

Estimated Property Value

$435,439Estimated Mortgage Balance

$139,561Estimated Equity

24% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,450 /month

Positive

Cash Flow Estimate:

$1,150 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,126/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,635

$575,000

2025

$150,000

$425,000

$575,000

Tax History

Year

Tax Paid

Assessed Value

2024

$10,635

$575,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Security State Bank

Conventional

$460,000

First

Jun 8, 2023

Jul 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$435,439

$139,561

24%

76%

$2,758/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,020/mo

$2,758/mo

$-738/mo

4.2%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area