Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$309,000

4700 Normandy Rd, Fort Worth, TX, 76103

Off Market

3 Beds

3 Bath

2,100 Sq Ft

Single Family Residence

$157.14 / sqft

Built in 1937

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal

FlooringCeramic Tile, Hardwood, Wood

Exterior

Lot Size6,747 sqft

Building Information

Year Built1937

Stories1

Garage Spaces2

Land Information

APN11000-2-15-30

Lot Number16

SubdivisionEdgewood Heights Addition

Land UseResidential

Legal DescriptionEDGEWOOD HEIGHTS ADDITION BLOCK 2 LOT 16 N35'W170'15 W1/2 LOT 16

Census Tract101401

Assessed Land Value$20,250

Assessed Improvement Value$258,827

Assessment Year2025

About this property

Oversized corner lot with 31 trees in the backyard alone! Beautifully landscaped to showcase natural slopes, paved walkway, storage and fire pit in center of yard, making it perfect for family gatherings. Property Lot is much larger than listed on tax roll! Main home has been completely restored to its grandeur of stained glass, antique chandelier and cathedral ceilings in the living room, an immense fireplace, original wood floors to match the charming exterior of cobblestone. Main home is 2 bedrooms and 2 baths, second living quarters is connected loft with it's own kitchenette, washer and dryer connections and upstairs bedroom! Beautiful home with attached apartment in a quiet and settled neighborhood! All new: roof, plumbing, electrical, water heaters, exterior and interior paint, fixtures, kitchen counters, windows and new air conditioning unit in attached apartment.

Investor Tools

$309,000

Estimated Property Value

$300,200Estimated Mortgage Balance

$29,261Estimated Equity

3% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,980 /month

Positive

Cash Flow Estimate:

$660 /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

$696/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,807

$279,077

2025

$20,250

$258,827

$279,077

Tax History

Year

Tax Paid

Assessed Value

2024

$6,807

$279,077

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bay Street M Llc

Stand Alone Second / Subordinate Position

$300,200

First

Sep 29, 2022

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$279,739

$29,261

91%

$1,800/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,800/mo

+$127/mo

7.5%

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