$306,318
NAL Estimated Property Value5601 Wales Ave, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Other
Exterior
Exterior FeaturesRain Gutters
Lot Size6,499 sqft
Building Information
Year Built1957
Stories1
Garage Spaces2
Land Information
APN45580-65-2
Lot Number2
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 65 LOT 2
Census Tract105502
Assessed Land Value$40,000
Assessed Improvement Value$266,318
Assessment Year2025
About this property
MUST SEE! Great Layout and Lots of Potential in this 3 Bedrooms, 2 Full bath property. Decorative lighting throughout, kitchen with breakfast bar, separate gas cooktop, Spacious dining room and living room with wood burning fireplace, large tree lined corner lot, fenced in backyard with shed, screened in patio connecting house and 2 car garage. BRAND NEW HVAC UNIT INSTALLED!!!!!
Investor Tools
$306,318
Estimated Property Value
$140,140Estimated Mortgage Balance
$166,178Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,838 /month
Positive
Cash Flow Estimate:
$613 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$453/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,906
$306,318
2025
$40,000
$266,318
$306,318
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,906
$306,318
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lhm Financial Corp
Fha
$160,047
Yes
First
Jan 8, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,140
$166,178
54%
46%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$960/mo
+$1,060/mo
7.9%
