$309,000
NAL Estimated Property Value5617 Wessex Avenue, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size10,080 sqft
Building Information
Year Built1958
Stories1
Garage Spaces2
Land Information
APN45580-80-3
Lot Number3
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 80 LOT 3
Census Tract105502
Assessed Land Value$40,000
Assessed Improvement Value$269,000
Assessment Year2025
About this property
Outstanding updated home near Hulen, walking distance to the elementary school and located in a very well kept neighborhood. Two living rooms and an open kitchen to living room layout with a breakfast bar. Updates completed Oct. '18 include all flooring, granite countertops throughout, paint inside and out, all plumbing and light fixtures, stainless appliances, door and cabinet hardware, shower tile and much more! The yard has great trees that provide plenty of shade.
Investor Tools
$309,000
Estimated Property Value
$203,872Estimated Mortgage Balance
$105,128Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,854 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$707/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,934
$309,000
2025
$40,000
$269,000
$309,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,934
$309,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$222,000
No
First
Jan 24, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,872
$105,128
34%
66%
$1,332/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,332/mo
+$688/mo
7.8%
