1view

Owner Contacts

$385,691

NAL Estimated Property Value

5033 Nash Ln, Fort Worth, TX, 76244

Off Market

3 Beds

2 Bath

1,942 Sq Ft

$188.98 / sqft

Built in 2004

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Gas Cooktop, Gas Water Heater, Microwave, Refrigerator

Exterior

Lot Size5,497 sqft

Building Information

Year Built2004

Stories1

Garage Spaces2

Land Information

APN17781C-74-29

Lot Number29

SubdivisionHeritage Addition-Fort Worth

Land UseResidential

Legal DescriptionHERITAGE ADDITION-FORT WORTH BLOCK 74 LOT 29

Census Tract113947

Assessed Land Value$75,000

Assessed Improvement Value$310,691

Assessment Year2025

About this property

CUTE 1-level home in Heritage! Showing by appt 1-day notice. What people love here in this section of Heritage is the charming Americana craftsman construction with neighborly covered front porches & cozy front porch swings. Formal dining at entry & small office nook off the kitchen are also a hit. Spacious island kitchen with gas cooktop range open to banquette breakfast seating & also open to large living room with gas fireplace. Split bedroom arrangement. Primary room at back with en-suite bath featuring separate tub & shower & another hall with 2 beds & full bath. The home has a 2nd living in back many use as a home office, playroom or more casual 2nd living space. Yard with open patio. Heritage has the best amenities with parks, pools, tennis courts, trails, & everything a master-planned community should feature. The dining, entertainment, conveniences of professional service providers are endless. KELLER ISD. *This home does have a lease outstanding through May 2024*

Investor Tools

$385,691

Estimated Property Value

$205,509Estimated Mortgage Balance

$180,182Estimated Equity

46% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,314 /month

Positive

Cash Flow Estimate:

$771 /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

$936/month

$221/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,302

$385,691

2025

$75,000

$310,691

$385,691

Tax History

Year

Tax Paid

Assessed Value

2024

$9,302

$385,691

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Provident Funding Associates Lp

Conventional

$216,000

First

Sep 28, 2023

Oct 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$205,509

$180,182

46%

53%

$1,296/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$1,517/mo

+$1,363/mo

9.0%

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