6view

Owner Contacts

$368,355

NAL Estimated Property Value

4132 Locke Avenue, Fort Worth, TX, 76107

Off Market

3 Beds

1 Bath

1,433 Sq Ft

Single Family Residence

$254.71 / sqft

Built in 1941

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Convection Oven, Vented Exhaust Fan

FlooringHardwood

Exterior

Exterior FeaturesRain Gutters

Lot Size6,247 sqft

Building Information

Year Built1941

Stories1

Garage Spaces1

Land Information

APN45810-11-23

Lot Number23

SubdivisionWest Ft Worth Land Co

Land UseResidential

Legal DescriptionWEST FT WORTH LAND CO BLOCK 11 LOT 23

Census Tract102602

Assessed Land Value$49,500

Assessed Improvement Value$318,855

Assessment Year2025

About this property

Historic charm and modern touches give this completely renovated cottage amazing personality! Pretty hardwood floors welcome you in to the living room. Arched doorways and built-ins create an open floor plan! Light & bright remodeled kitchen features a large center island, gorgeous granite, subway tile backsplash and crisp white cabinets. Lovely renovated bath! Newer windows. 2016 Roof! Additional updates include - HVAC, water heater, upgraded plumbing & sprinkler system. Private drive with secure iron gate, double carport and detached garage. Generous backyard with a deck just off the kitchen! The elementary, middle and high schools are all within walking distance! Conveniently located in the pedestrian friendly Cultural District, close to Central Market, museums, restaurants, Dickie's Arena, Camp Bowie, West 7th and downtown. Welcome home!

Investor Tools

$368,355

Estimated Property Value

$283,415Estimated Mortgage Balance

$84,940Estimated Equity

23% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,210 /month

Positive

Cash Flow Estimate:

$737 /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

$689/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,429

$368,355

2025

$49,500

$318,855

$368,355

Tax History

Year

Tax Paid

Assessed Value

2024

$6,429

$368,355

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Financial Bank Na

Conventional

$302,000

First

Dec 1, 2022

Jan 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$283,415

$84,940

23%

77%

$1,811/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,020/mo

$1,811/mo

+$209/mo

6.6%

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