$212,000
NAL Estimated Property Value4021 Fitzhugh Ave, Fort Worth, TX, 76105
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Gas Cooktop, Plumbed For Ice Maker
FlooringLaminate
Exterior
Lot Size9,596 sqft
Building Information
Year Built1953
Stories1
Garage Spaces1
Land Information
APN37270-3-14
Lot Number14
SubdivisionSan Roe Addition 3rd Filing
Land UseResidential
Legal DescriptionSAN ROE ADDITION 3RD FILING BLOCK 3 LOT 14
Census Tract104601
Assessed Land Value$28,800
Assessed Improvement Value$177,295
Assessment Year2025
About this property
Good investment property currently has a tenet needs a little tlc
Investor Tools
$212,000
Estimated Property Value
$207,056Estimated Mortgage Balance
$4,944Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$349/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,127
$206,095
2025
$28,800
$177,295
$206,095
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,127
$206,095
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$223,000
No
First
Jul 8, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,056
$4,944
2%
98%
$1,337/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,337/mo
+$119/mo
8.2%
