NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$430,000

NAL Estimated Property Value

5425 Santa Marie Ave, Fort Worth, TX, 76114

Off Market

4 Beds

2 Bath

2,067 Sq Ft

Single Family Residence

$283.02 / sqft

Built in 1956

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Range

FlooringTile, Vinyl

Exterior

Exterior FeaturesAwning(s)

Lot Size8,398 sqft

Building Information

Year Built1956

Stories1

Garage Spaces2

Land Information

APN40860-U-15

Lot Number15

SubdivisionSunset Acres Addition

Land UseResidential

Legal DescriptionSUNSET ACRES ADDITION BLOCK U LOT 15

Census Tract102201

Assessed Land Value$125,000

Assessed Improvement Value$221,958

Assessment Year2025

About this property

Stylish mid century showplace + 519 additional sqft in a climate controlled room (former garage) with spray foam insulation with tall, modern barn doors, including this space makes the total cooled sqft 2586. Large industrial carport with party lights. Adjacent to FW's westside & River District where homes are being revitalized & leveled, this location offers unique access to the Trinity Trail system from a gate in the backyard. Designer finishes, 15 SEER American Standard HVAC (2024), wood burning fireplace, primary suite with awesome closet + huge laundry, study by primary suite, double sinks in both baths, freshly painted inside & out (2024), privacy drive gate, round gutters, Giant Bur Oak provides shade canopy over home. Feeds highly rated Burton Hill Elementary popular for its Spanish Immersion Program. Check out nearby Melva Campbell Park with free pickle ball courts! Perfect property for hiking, biking, pickle ball...many outdoor lifestyle & entertainment opportunities.

Investor Tools

$430,000

Estimated Property Value

$532,589Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,510 /month

Positive

Cash Flow Estimate:

$1,170 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$828/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,785

$346,958

2025

$125,000

$221,958

$346,958

Tax History

Year

Tax Paid

Assessed Value

2024

$7,785

$346,958

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Vantage Bank Texas

Conventional

$548,050

First

Oct 2, 2024

Nov 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$532,589

N/A

124%

$3,286/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,385/mo

$3,286/mo

$-901/mo

6.7%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area