$173,597
NAL Estimated Property Value5621 Rickenbacker Place, Fort Worth, TX, 76112
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Range, Tankless Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size9,357 sqft
Building Information
Year Built1954
Stories1
Garage Spaces1
Land Information
APN35190-20-28
Lot Number28
SubdivisionRosedale Park Addition
Land UseResidential
Legal DescriptionROSEDALE PARK ADDITION BLOCK 20 LOT 28
Census Tract103602
Assessed Land Value$28,080
Assessed Improvement Value$145,517
Assessment Year2025
About this property
Looking for a move in ready starter! This home has two bedrooms and one full bath. The house comes with a spacious backyard, which can be great for first time buyers.
Investor Tools
$173,597
Estimated Property Value
$105,205Estimated Mortgage Balance
$68,392Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,042 /month
Positive
Cash Flow Estimate:
$347 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$278/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,465
$173,597
2025
$28,080
$145,517
$173,597
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,465
$173,597
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$117,000
No
First
Feb 2, 2021
Mar 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,205
$68,392
39%
61%
$702/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$702/mo
+$1,225/mo
13.3%
