1view

Owner Contacts

$193,000

NAL Estimated Property Value

5436 Laster Rd, Fort Worth, TX, 76119

Off Market

3 Beds

2 Bath

1,152 Sq Ft

Single Family Residence

$169.27 / sqft

Built in 1954

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Refrigerator

FlooringVinyl

Exterior

Lot Size7,196 sqft

Building Information

Year Built1954

Stories1

Garage Spaces1

Land Information

APN40723-8-5-10

Lot NumberE

SubdivisionSun Valley Addition

Land UseResidential

Legal DescriptionSUN VALLEY ADDITION BLOCK 8 LOT E 1/2 5

Census Tract106400

Assessed Land Value$21,600

Assessed Improvement Value$80,900

Assessment Year2025

About this property

Welcome to Sun Valley! A sweet little addition making major moves! Drive the streets and you'll see this is a neighborhood in the process of a major revamp, with new homes being built and classic properties being brought back to life one by one. It is a perfect time to get in on this revitalization. This home has been thoughtfully renovated with 2 fully updated bathrooms, a whole kitchen makeover with new cabinets and countertops, LVP flooring throughout, decorative lighting, fresh paint, new windows and a BRAND-NEW ROOF INSTALLED FEBRUARY 2026 giving the opportunity for insurance savings. The property is ready for your pets to enjoy with a fully fenced back and front yard, lush grass and a large shade tree. This is a unique location with two sides of the community encompassed between Lake Arlington, and a large green space but also quick access to HWY 820 for an easy commute. Come make this house your home!

Investor Tools

$193,000

Estimated Property Value

$174,369Estimated Mortgage Balance

$18,631Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,170 /month

Positive

Cash Flow Estimate:

$390 /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

$267/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,244

$102,500

2025

$21,600

$80,900

$102,500

Yes (2024)

Tax History

Year

Tax Paid

Assessed Value

2025

$2,244

$102,500

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Ambassador Physician Group Llc

Purchase Money Mortgage

$180,000

First

Sep 20, 2024

Apr 2025

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$174,369

$18,631

90%

$1,080/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,080/mo

+$847/mo

12.0%

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