B+

NoAgentList RatingHow are grades calculated?

2view

$264,998

5201 Rugged Ave, Fort Worth, TX, 76179

Off Market

3 Beds

2 Bath

1,413 Sq Ft

Single Family Residence

$187.54 / sqft

Built in 2005

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Electric Water Heater, Microwave, Refrigerator

FlooringLaminate, Tile

Exterior

Lot Size6,303 sqft

Building Information

Year Built2005

Stories1

Garage Spaces2

Land Information

APN33260D-17-18

Lot Number18

SubdivisionQuarry, The

Land UseResidential

Legal DescriptionQUARRY, THE BLOCK 17 LOT 18

Census Tract114013

Assessed Land Value$65,000

Assessed Improvement Value$140,184

Assessment Year2025

About this property

CHECK OUT THE NEW PICTURES! NOW VACANT. Ask about FHA ASSUMABLE LOAN at 4.125% Very well maintained brick home that is MOVE-IN READY! Eagle Mt-Saginaw ISD! Great STARTER HOME or perfect for DOWNSIZING. Covered front porch. Natural lighting. Master bedroom tucked away from the others & has a ensuite bathroom. Hall bath has a shower-tub combo. Spacious bedrooms. Beautiful laminate & tile flooring throughout the home-NO CARPET. Ceilings fans in all bedrooms & living room. Separate front dining room. Open kitchen with a view of the living room. Granite countertops, SS appliances, double sink, pantry & lots of white cabinetry! Spacious living room that has a beautiful wood burning fireplace, perfect to stay cozy during the winter. Large separate utility room with shelving. Back door with a picture window leading to your covered patio & privacy fenced backyard– room for kids & pets! Walking distance to the community pool & park! Roof replaced March 2024.

Investor Tools

$253,000

Estimated Property Value

$212,000Estimated Mortgage Balance

$47,632Estimated Equity

16% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,590 /month

Positive

Cash Flow Estimate:

$530 /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

$381/month

$339/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,301

$205,184

2025

$65,000

$140,184

$205,184

Tax History

Year

Tax Paid

Assessed Value

2024

$3,301

$205,184

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$212,000

First

Aug 26, 2024

Oct 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$205,368

$47,632

18%

81%

$1,272/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,710/mo

$1,611/mo

+$1,099/mo

12.9%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area