NoAgentList RatingHow are grades calculated?

7view

Owner Contacts

$220,000

NAL Estimated Property Value

4509-4513 Ebbtide Court, Fort Worth, TX, 76135

Off Market

3 Beds

3 Bath

1,172 Sq Ft

Duplex

Built in 1993

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal

FlooringTile

Exterior

Lot Size4,526 sqft

Building Information

Year Built1993

Stories1

Garage Spaces1

Land Information

APN24815-10-6B

Lot Number6B

SubdivisionMarine Creek Heights Addition

Land UseResidential

Legal DescriptionMARINE CREEK HEIGHTS ADDITION BLOCK 10 LOT 6B

Census Tract114011

Assessed Land Value$6,000

Assessed Improvement Value$192,066

Assessment Year2025

About this property

TENANT-OCCUPIED DUPLEX Available for a New Owner! This property presents an excellent income-generating opportunity for a LANDLORD or INVESTOR. One unit is currently leased on a month-to-month basis, with the tenant prepared to enter into a new contract with the new owner. The Duplex is situated on a spacious lot, with each unit featuring 3 bedrooms and 2 full bathrooms. Both units boast a generous private fenced backyard and garage parking. The interiors are adorned with neutral colors, ceiling fans, a wood-burning fireplace, ceramic tile, and plank flooring. The primary bedroom includes an en-suite bathroom. Unit 4513 has recently undergone renovations. This property is a viable income-producing asset located in a popular rental area, conveniently close to the lake, schools, TCC, shopping, restaurants, parks, and more. Buyer is responsible for verifying all information.

Investor Tools

$220,000

Estimated Property Value

$0Estimated Mortgage Balance

$220,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,400 /month

Positive

Cash Flow Estimate:

$800 /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

$492/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,807

$198,066

2025

$6,000

$192,066

$198,066

Tax History

Year

Tax Paid

Assessed Value

2024

$4,807

$198,066

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$220,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

N/A

+$1,927/mo

10.5%

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