$461,000
NAL Estimated Property Value4133 Whitfield Avenue, Fort Worth, TX, 76109
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
Exterior
Lot Size10,398 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN46035-60-4
Lot Number4
SubdivisionWestcliff Addition
Land UseResidential
Legal DescriptionWESTCLIFF ADDITION BLOCK 60 LOT 4
Census Tract105404
Assessed Land Value$204,000
Assessed Improvement Value$204,077
Assessment Year2025
About this property
Recently remodeled with new flooring , Paint, Lighting and granite counter tops in kitchen and baths. Separate utility room, new cabinets, great layout. Big back yard with patio. Two car garage. Great Location close to I-20 and the Hulen area.
Investor Tools
$461,000
Estimated Property Value
$297,725Estimated Mortgage Balance
$163,275Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,766 /month
Positive
Cash Flow Estimate:
$922 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$737/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,544
$408,077
2025
$204,000
$204,077
$408,077
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,544
$408,077
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$323,000
No
First
Mar 31, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,725
$163,275
35%
65%
$1,937/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$1,937/mo
+$203/mo
5.6%
