$305,000
NAL Estimated Property Value5428 Fursman Ave, Fort Worth, TX, 76114
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Range, Refrigerator, Gas Water Heater
FlooringCeramic Tile, Wood
Exterior
Lot Size7,497 sqft
Building Information
Year Built1955
Stories1
Garage Spaces1
Land Information
APN40860-O-18
Lot Number18
SubdivisionSunset Acres Addition
Land UseResidential
Legal DescriptionSUNSET ACRES ADDITION BLOCK O LOT 18
Census Tract102201
Assessed Land Value$100,000
Assessed Improvement Value$123,764
Assessment Year2025
About this property
Burton Hill 3 bedroom, 2 bath, 1 car garage home. Formal dining, eat in kitchen equipped with refrigerator. The Kitchen does NOT have a Dishwasher. Updated bathrooms, fresh paint and recently refinished original hardwood floors. Just blocks from the Trinity Trails and minutes away from restaurants, shopping and convenient highway access. Pets upon approval. Great fenced backyard with shed and beautiful mature trees ready to be enjoyed. Please verify schools.
Investor Tools
$305,000
Estimated Property Value
$0Estimated Mortgage Balance
$305,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$622/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,944
$223,764
2025
$100,000
$123,764
$223,764
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,944
$223,764
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$305,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
N/A
+$1,927/mo
7.6%
