$443,000
NAL Estimated Property Value5401 Odom Ave, Fort Worth, TX, 76114
$575,900 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesMicrowave
Exterior
Lot Size15,808 sqft
Building Information
Year Built1956
Stories2
Garage Spaces1
Land Information
APN40860-S-13
Lot Number13
SubdivisionSunset Acres Addition
Land UseResidential
Legal DescriptionSUNSET ACRES ADDITION BLOCK S LOT 13
Census Tract102201
Assessed Land Value$100,000
Assessed Improvement Value$313,290
Assessment Year2025
About this property
Spacious, newly renovated home on a large corner lot in the subdivision! Features fresh flooring, cabinets, countertops, tile, interior and exterior paint, two AC units, updated plumbing, and a new privacy fence. Includes 5 bedrooms, 2 flex rooms, and an attached mother-in-law suite. Largest house in the subdivision.
Investor Tools
$443,000
Estimated Property Value
$423,145Estimated Mortgage Balance
$19,855Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$575,900
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,700 /month
Positive
Cash Flow Estimate:
$900 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,043/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,304
$413,290
2025
$100,000
$313,290
$413,290
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$10,304
$413,290
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Conventional
$427,500
No
First
Oct 1, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$423,145
$19,855
4%
96%
$2,564/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$2,564/mo
$-637/mo
5.2%
