Last 24 Hours
$223,578
NAL Estimated Property Value5304 Carol Ave, Fort Worth, TX, 76105
Off Market
4 Beds
2 Bath
1,230 Sq Ft
$166.67 / sqft
Built in 2006Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Heating Central
CoolingAppliancesNone
FlooringConcrete
Exterior
Lot Size7,118 sqft
Building Information
Year Built2006
Stories1
Land Information
APN40820-2-9R
Lot Number9R
SubdivisionSunrise Addition
Land UseResidential
Legal DescriptionSUNRISE ADDITION BLOCK 2 LOT 9R
Census Tract106300
Assessed Land Value$21,357
Assessed Improvement Value$202,221
Assessment Year2025
About this property
This home is perfect for a first time buyer or an investor that is looking to modify this home. It is four bedrooms, two bathrooms, brick and siding home with plentiful cabinetry in the kitchen. The breakfast bar is open to the dining room.
Investor Tools
$223,578
Estimated Property Value
$165,867Estimated Mortgage Balance
$57,711Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,341 /month
Positive
Cash Flow Estimate:
$447 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$487/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,729
$223,578
2025
$21,357
$202,221
$223,578
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,729
$223,578
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Conventional
$172,050
No
First
May 30, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,867
$57,711
25%
74%
$1,032/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,032/mo
+$1,353/mo
12.8%
12.4%