$186,000
NAL Estimated Property Value4941 Gordon Ave, Fort Worth, TX, 76115
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Oven
FlooringCarpet, Vinyl
Exterior
Lot Size7,497 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN37860-29-11
Lot Number11
SubdivisionSeminary Hill Addition
Land UseResidential
Legal DescriptionSEMINARY HILL ADDITION BLOCK 29 LOT 11
Census Tract104802
Assessed Land Value$42,500
Assessed Improvement Value$104,500
Assessment Year2025
About this property
Small and clean ready for you! Good neighborhood, close to I-20 and I-35. Compact 3 bedroom with 1.5 baths. Nice sized kitchen with separate eating area. Master bedroom has a half bath attached to it. One car attached garage. Large backyard with plenty of room! All electric. Tenant pays security deposit equivalent to one months rent. Previous landlord history required along with credit report and background check. Prefer no animals. No smoking. Washer and Dryer connections in garage.
Investor Tools
$186,000
Estimated Property Value
$0Estimated Mortgage Balance
$186,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,116 /month
Positive
Cash Flow Estimate:
$372 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$375/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,568
$147,000
2025
$42,500
$104,500
$147,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,568
$147,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$186,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
N/A
+$1,927/mo
12.4%
