$227,890
NAL Estimated Property Value412 E Mason Street, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size5,998 sqft
Building Information
Year Built1941
Stories1
Garage Spaces1
Land Information
APN39010-14-9
Lot Number9
SubdivisionSmith, J S Addition
Land UseResidential
Legal DescriptionSMITH, J S ADDITION BLOCK 14 LOT 9
Census Tract104503
Assessed Land Value$36,000
Assessed Improvement Value$191,890
Assessment Year2025
About this property
Beautifully updated home close to I35, downtown and numerous shops and restaurants. The floorplan has an open kitchen with an island and a large master bedroom with a walk in closet. Updates completed Sept. '22 include a new 30 yr roof, paint inside and out, exterior siding, garage door, all flooring, granite counter tops, back splash, stainless appliances, all plumbing fixtures and light fixtures, tub and shower tile surrounds, cabinet and door hardware, and much more!
Investor Tools
$227,890
Estimated Property Value
$205,736Estimated Mortgage Balance
$22,154Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,367 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$521/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,114
$227,890
2025
$36,000
$191,890
$227,890
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,114
$227,890
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$220,000
No
First
Nov 9, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,736
$22,154
9%
90%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,320/mo
+$607/mo
10.1%
