$208,000
NAL Estimated Property Value5008 Gordon Ave, Fort Worth, TX, 76115
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Oven, Refrigerator
Exterior
Lot Size7,497 sqft
Building Information
Year Built1983
Stories1
Land Information
APN37860-33-22
Lot Number22
SubdivisionSeminary Hill Addition
Land UseResidential
Legal DescriptionSEMINARY HILL ADDITION BLOCK 33 LOT 22
Census Tract104802
Assessed Land Value$42,500
Assessed Improvement Value$142,220
Assessment Year2025
About this property
Great 2 bed 2 bathroom starter home! Close to highway, shopping areas in Seminary Hill. This is a well established neighborhood and property comes with all appliances, a large front and backyard. Great for projects and entertaining! Total remodeled, new paint, flooring, cabinets, appliances and foundation has been repaired. New AC unit.
Investor Tools
$208,000
Estimated Property Value
$148,673Estimated Mortgage Balance
$59,327Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,248 /month
Positive
Cash Flow Estimate:
$416 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$432/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,145
$184,720
2025
$42,500
$142,220
$184,720
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,145
$184,720
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$156,000
No
First
Oct 24, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,673
$59,327
28%
71%
$936/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$936/mo
+$991/mo
11.1%
