$299,000
NAL Estimated Property Value5108 Goodman Avenue, Fort Worth, TX, 76107
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesNone
FlooringCeramic Tile
Exterior
Lot Size6,247 sqft
Building Information
Year Built1961
Stories1
Land Information
APN-7000---74---35---20
Lot Number35-36
SubdivisionChamberlain Arlington Hts 2nd
Land UseResidential
Legal DescriptionCHAMBERLAIN ARLINGTON HTS 2ND BLOCK 74 LOT 35 & 36
Census Tract102500
Assessed Land Value$56,250
Assessed Improvement Value$141,536
Assessment Year2025
About this property
TOTALLY REMODELED, READY FOR TENANTS OR LIVE ON ONE SIDE AND LEASE THE OTHER SIDE TO MAKE THE MORTGAGE PAYMENTS. CUSTOM CABINETS WITH RANCH STYLE MOTIFFS. ALL EASY MAINTENCE FLOORING THROUGH OUT.
Investor Tools
$299,000
Estimated Property Value
$167,086Estimated Mortgage Balance
$131,914Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$185/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$720
$197,786
2025
$56,250
$141,536
$197,786
No
Tax History
Year
Tax Paid
Assessed Value
2024
$720
$197,786
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Fha
$186,558
Yes
First
Dec 23, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,086
$131,914
44%
56%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,119/mo
+$1,391/mo
10.1%
