$238,000
NAL Estimated Property Value5724 Houghton Ave, Fort Worth, TX, 76107
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesOther
Lot Size6,247 sqft
Building Information
Year Built1951
Stories1
Land Information
APN-7000---39---27---20
Lot Number27-28
SubdivisionChamberlain Arlington Hts 2nd
Land UseResidential
Legal DescriptionCHAMBERLAIN ARLINGTON HTS 2ND BLOCK 39 LOT 27 & 28
Census Tract102500
Assessed Land Value$56,250
Assessed Improvement Value$173,792
Assessment Year2025
About this property
Welcome to a completely move-in ready home minutes from schools, shopping and much more. Home features 3 Bedrooms, 2 bath, with new flooring throughout, new HVAC, new water heater, new plumbing and electrical, new Low E windows, new siding, freshly painted inside and out, new kitchen with white cabinets granite counters. Entire rehab was permitted through the City of Fort Worth.
Investor Tools
$238,000
Estimated Property Value
$290,275Estimated Mortgage Balance
$238,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,428 /month
Positive
Cash Flow Estimate:
$476 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,760
$230,042
2025
$56,250
$173,792
$230,042
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,760
$230,042
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Fha
$157,264
Yes
First
Oct 30, 2020
Nov 2060
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$290,275
N/A
0%
122%
$1,945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,945/mo
+$75/mo
10.2%
