$248,000
NAL Estimated Property Value5833 Kilpatrick Avenue, Fort Worth, TX, 76107
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Washer
FlooringCarpet, Simulated Wood, Vinyl
Exterior
Lot Size6,247 sqft
Building Information
Year Built1946
Garage Spaces1
Land Information
APN-7000--324---17---20
Lot Number17-18
SubdivisionChamberlain Arlington Hts 2nd
Land UseResidential
Legal DescriptionCHAMBERLAIN ARLINGTON HTS 2ND BLOCK 324 LOT 17 & 18
Census Tract102500
Assessed Land Value$56,250
Assessed Improvement Value$163,750
Assessment Year2025
About this property
COMPLETELY REMODEDLED, NEW ROOF, FLOORING, INTERIOR AND EXTERIOR PAINT, SIDING, APPLIANCES AND FIXTURES. 2 STORY WITH MAIN BEDROOM AND BATHROOM DOWNSTAIRS AND 2ND BEDROOM AND BATHROOM ALSO DOWNSTAIRS. 2 BEDROOMS AND BATHROOM UPSTAIRS. OPEN CONCEPT KITCHEN, DINING, AND LIVING ROOM. CLOSE TO ALL SORT OF SHOPPING AND I-30. VERIFY ALL SCHOOLS AND MEASUREMENTS.
Investor Tools
$248,000
Estimated Property Value
$224,582Estimated Mortgage Balance
$23,418Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$387/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,410
$220,000
2025
$56,250
$163,750
$220,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,410
$220,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Conventional
$243,200
No
First
Apr 5, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$224,582
$23,418
9%
91%
$1,459/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,459/mo
+$1,051/mo
12.1%
