Last 24 Hours
$223,239
NAL Estimated Property Value5328 Carol Ave, Fort Worth, TX, 76105
Off Market
4 Beds
2 Bath
1,230 Sq Ft
$174.8 / sqft
Built in 2006Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Heating Central
CoolingAppliancesNone
FlooringConcrete, Vinyl
Exterior
Lot Size7,004 sqft
Building Information
Year Built2006
Stories1
Land Information
APN40820-2-14R
Lot Number14R
SubdivisionSunrise Addition
Land UseResidential
Legal DescriptionSUNRISE ADDITION BLOCK 2 LOT 14R
Census Tract106300
Assessed Land Value$21,018
Assessed Improvement Value$202,221
Assessment Year2025
About this property
Great investment opportunity, 4 bedroom 2 bath, Brick and siding home on a large corner lot. Large kitchen open to the dining room. The home has a split bedroom floor plan.
Investor Tools
$223,239
Estimated Property Value
$144,610Estimated Mortgage Balance
$78,629Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,339 /month
Positive
Cash Flow Estimate:
$446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$486/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,721
$223,239
2025
$21,018
$202,221
$223,239
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,721
$223,239
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ocmbc Inc
Conventional
$150,000
No
First
May 30, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,610
$78,629
35%
65%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$900/mo
+$1,485/mo
12.8%
12.4%