NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$183,000

NAL Estimated Property Value

4253 Killian St, Fort Worth, TX, 76119

Off Market

4 Beds

2 Bath

1,313 Sq Ft

Single Family Residence

$127.19 / sqft

Built in 1955

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesGas Range, Gas Water Heater

FlooringCeramic Tile, Vinyl

Exterior

Exterior FeaturesPrivate Yard, Storage

Lot Size7,436 sqft

Building Information

Year Built1955

Stories1

Garage Spaces1

Land Information

APN20960-2-2

Lot Number2

SubdivisionHyde Estates Addition

Land UseResidential

Legal DescriptionHYDE ESTATES ADDITION BLOCK 2 LOT 2

Census Tract106201

Assessed Land Value$22,320

Assessed Improvement Value$160,680

Assessment Year2025

About this property

Financing fell through...now is your chance! Unique opportunity to own a 4 bed, 2 bath, with a bonus room and a utility room in this price range is a rare find. The floor plan is perfect for first time buyers, large or growing families, or even an exceptional cash flowing rental. The bonus room is versatile and can be used as an office, a hobby room, or whatever you want it to be. The interior layout is solid and ready for it's next owner to put the finishing touches on this diamond in the rough. When you step out to the large back yard, you're greeted by an oversized storage unit with power. The back yard is fenced for added privacy where you can enjoy a quiet afternoon. Roof and HVAC was replaced in 2021. Large carport can accommodate two vehicles. Community is located in an area that is in the midst of a revitalization with strong growth, close to shopping and major highways. Don't miss out on this opportunity to own this hidden gem.

Investor Tools

$183,000

Estimated Property Value

$145,615Estimated Mortgage Balance

$37,385Estimated Equity

20% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,098 /month

Positive

Cash Flow Estimate:

$366 /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

$418/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,106

$183,000

2025

$22,320

$160,680

$183,000

Tax History

Year

Tax Paid

Assessed Value

2024

$4,106

$183,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Westport Capital Partners Llc

Purchase Money Mortgage

$148,000

First

Jun 2, 2025

Jan 2026

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$145,615

$37,385

20%

80%

$888/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$888/mo

+$1,039/mo

12.6%

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