$246,936
NAL Estimated Property Value5232 Wellesley Ave, Fort Worth, TX, 76107
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Dryer, Electric Range, Microwave, Plumbed For Ice Maker, Washer, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,247 sqft
Building Information
Year Built1960
Stories1
Land Information
APN-7000---44----4---20
Lot Number4-5
SubdivisionChamberlain Arlington Hts 2nd
Land UseResidential
Legal DescriptionCHAMBERLAIN ARLINGTON HTS 2ND BLOCK 44 LOT 4 & 5
Census Tract102500
Assessed Land Value$56,250
Assessed Improvement Value$190,686
Assessment Year2025
About this property
Home is completely remodeled and ready for showings. Nice open concept with granite counter tops and kitchen island. Must see to really appreciate the light and bright home.
Investor Tools
$246,936
Estimated Property Value
$115,352Estimated Mortgage Balance
$131,584Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,482 /month
Positive
Cash Flow Estimate:
$494 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$565/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,541
$246,936
2025
$56,250
$190,686
$246,936
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,541
$246,936
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$132,300
No
First
Nov 25, 2019
Dec 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$115,352
$131,584
53%
47%
$794/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$794/mo
+$1,226/mo
9.8%
