$166,000
NAL Estimated Property Value4313 Lorin Ave, Fort Worth, TX, 76105
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Range, Gas Water Heater, Microwave, Refrigerator
Exterior
Lot Size5,898 sqft
Building Information
Year Built1952
Stories1
Garage Spaces1
Land Information
APN21370-2-13
Lot Number13
SubdivisionJackson, B Addition
Land UseResidential
Legal DescriptionJACKSON, B ADDITION BLOCK 2 LOT 13
Census Tract103702
Assessed Land Value$17,700
Assessed Improvement Value$61,123
Assessment Year2025
About this property
Beautifully remodeled 3 bedroom 1 bath home in a nice established neighborhood. Home has an open concept and features new appliances, new flooring, granite countertops, large laundry room etc. Just minutes away and easy access to the highways. It has a large backyard with a deck. This will be great for the kids and family gatherings.
Investor Tools
$166,000
Estimated Property Value
$154,953Estimated Mortgage Balance
$11,047Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,194 /month
Positive
Cash Flow Estimate:
$398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$165/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$78,823
2025
$17,700
$61,123
$78,823
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$78,823
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$159,200
No
First
Nov 12, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,953
$11,047
6%
93%
$955/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$955/mo
+$972/mo
13.9%
