Last 24 Hours
$227,213
NAL Estimated Property Value4609 Rose Of Sharon Lane, Fort Worth, TX, 76137
Off Market
2 Beds
1 Bath
1,040 Sq Ft
Single Family Residence
$144.13 / sqft
Built in 1982Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesMicrowave
FlooringCeramic Tile, Laminate
Exterior
Lot Size7,227 sqft
Building Information
Year Built1982
Stories1
Garage Spaces1
Land Information
APN40685-55-24
Lot Number24
SubdivisionSummerfields Addition
Land UseResidential
Legal DescriptionSUMMERFIELDS ADDITION BLOCK 55 LOT 24
Census Tract113918
Assessed Land Value$45,000
Assessed Improvement Value$182,213
Assessment Year2025
About this property
Completely remodeled!! New paint, new AC, new cabinets, new appliances, new granite countertops, new sinks,new faucets, new fireplace, new tile shower, new tile and laminate floors. Virtually everything new!!
Investor Tools
$227,213
Estimated Property Value
$181,464Estimated Mortgage Balance
$45,749Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,363 /month
Positive
Cash Flow Estimate:
$454 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$392/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,564
$227,213
2025
$45,000
$182,213
$227,213
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,564
$227,213
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Fha
$198,341
Yes
First
Nov 8, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,464
$45,749
20%
80%
$1,190/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,190/mo
+$1,260/mo
12.9%
12.4%