$302,934
NAL Estimated Property Value5333 Wonder Dr, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesDishwasher, Gas Range, Microwave
FlooringCarpet
Exterior
Lot Size11,617 sqft
Building Information
Year Built1961
Stories1
Garage Spaces2
Land Information
APN45580-19-19R
Lot Number19R
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 19 LOT 19R
Census Tract105502
Assessed Land Value$40,000
Assessed Improvement Value$262,934
Assessment Year2025
About this property
Back on the market. Cash flowing duplex available for sale in desirable Wedgwood Addition. Close to freeway access, shopping, dining and TCU! Stable rental area with long term tenant on one side now in a month to month lease. One unit is currently vacant and being offered for rent at $1500 per month. Both units have had some recent updates. Tenants pay all utilities. Contact listing agent for more details.
Investor Tools
$302,934
Estimated Property Value
$231,521Estimated Mortgage Balance
$71,413Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$693/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,797
$302,934
2025
$40,000
$262,934
$302,934
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,797
$302,934
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$243,750
No
First
Aug 28, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,521
$71,413
23%
76%
$1,462/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,462/mo
+$1,048/mo
9.9%
