Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$200,343

5613 Wainwright Dr, Fort Worth, TX, 76112

Off Market

3 Beds

2 Bath

1,061 Sq Ft

Single Family Residence

$212.06 / sqft

Built in 1952

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

AppliancesElectric Oven, Electric Water Heater, Microwave

FlooringLaminate

Exterior

Lot Size7,667 sqft

Building Information

Year Built1952

Stories1

Land Information

APN35190-5-13

Lot Number13

SubdivisionRosedale Park Addition

Land UseResidential

Legal DescriptionROSEDALE PARK ADDITION BLOCK 5 LOT 13

Census Tract103602

Assessed Land Value$23,010

Assessed Improvement Value$177,333

Assessment Year2025

About this property

Welcome to this beautifully renovated 3-2 with all the new bells and whistles. Updates include, a new roof, new HVAC, new flooring, new cabinets, new stove, new water heater, new recess lights, foundation repair with a transferable warranty, and new windows in the whole house except for the primary bedroom. The plumbing and electrical also have been updated. This home has a great sized backyard ready for entertaining. It is nicely located a short distance from downtown Fort Worth, TCU and Texas Wesleyan University and surrounding hospitals. The property sits in a quiet, established neighborhood with easy access to the highway. This is a perfect starter home. You will love the open concept as soon as you walk into this cozy home. Come out and take a look. Open houses will be Saturday July 15th and Sunday July 16th, 12-3. The home currently does not have the microwave installed but will be installed before closing.

Investor Tools

$200,343

Estimated Property Value

$213,750Estimated Mortgage Balance

$0Estimated Equity

-7% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,350 /month

Positive

Cash Flow Estimate:

$450 /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

$334/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,010

$200,343

2025

$23,010

$177,333

$200,343

Tax History

Year

Tax Paid

Assessed Value

2024

$3,010

$200,343

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$213,750

First

Aug 16, 2023

Sep 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$203,026

N/A

101%

$1,282/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,282/mo

+$645/mo

11.5%

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