$241,000
NAL Estimated Property Value4829 Staples Ave, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size9,448 sqft
Building Information
Year Built1952
Stories1
Garage Spaces2
Land Information
APN39460-15-26
Lot Number26
SubdivisionSouth Hills Addition
Land UseResidential
Legal DescriptionSOUTH HILLS ADDITION BLOCK 15 LOT 26
Census Tract105600
Assessed Land Value$40,000
Assessed Improvement Value$157,000
Assessment Year2025
About this property
Great Location in SouthWest Fort Worth! As you walk into this 3 bedroom, 1.5 bath home, you will first notice the beautiful wood flooring throughout the living area and bedrooms. Some of the recent updates have included ceramic tile flooring, New Paint and kitchen cabinets. This home has an oversized 2 car garage and large fenced in back yard. New roof in April 2023, Recent foundation work, brick repairs on exterior of home and sheetrock repair completed. Great for a first time home buyer or investment property. Must see
Investor Tools
$241,000
Estimated Property Value
$184,888Estimated Mortgage Balance
$56,112Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,446 /month
Positive
Cash Flow Estimate:
$482 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$469/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,420
$197,000
2025
$40,000
$157,000
$197,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,420
$197,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$194,000
No
First
Oct 11, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,888
$56,112
23%
77%
$1,164/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,164/mo
+$856/mo
10.1%
