$228,503
NAL Estimated Property Value4024 Wayside Avenue B, Fort Worth, TX, 76110
$236,185 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Range, Vented Exhaust Fan
FlooringTile, Wood
Exterior
Lot Size7,096 sqft
Building Information
Year Built1942
Stories2
Garage Spaces1
Land Information
APN2810-4-18-30
Lot Number18
SubdivisionBlanton's Addition
Land UseResidential
Legal DescriptionBLANTON'S ADDITION BLOCK 4 LOT 18 S42'18-N16'17 BLK 4
Census Tract104804
Assessed Land Value$42,100
Assessed Improvement Value$186,403
Assessment Year2025
About this property
Come check out a home that features some real character. Hardwood floors throughout main level. Living room has built in cabinets for added storage. New paint throughout the home. Recently installed windows on main level. Large backyard. Bedrooms are generously sized and offer ample lighting. Located only minutes to Downtown, Medical District, TCU, the Fort Worth Zoo and much more. Room to put your own personal touch on this beauty
Investor Tools
$228,503
Estimated Property Value
$192,429Estimated Mortgage Balance
$36,074Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$236,184
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,371 /month
Positive
Cash Flow Estimate:
$457 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$259/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,965
$228,503
2025
$42,100
$186,403
$228,503
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,965
$228,503
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Neighborhood Loans
Va
$208,000
Yes
First
May 20, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,429
$36,074
15%
84%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,248/mo
+$679/mo
10.1%
