$323,313
NAL Estimated Property Value5920 Walla Avenue, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesOther
Lot Size12,776 sqft
Building Information
Year Built1957
Stories1
Garage Spaces2
Land Information
APN45580-56-12
Lot Number12
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 56 LOT 12
Census Tract105503
Assessed Land Value$40,000
Assessed Improvement Value$283,313
Assessment Year2025
About this property
Nicely updated home located near Hulen and I20. Floor plan offers 2 living rooms one of which opens to the kitchen. Updates completed Nov. '19 include a new 30 yr roof, granite counter tops, stainless appliances, paint inside and out, all new flooring, all plumbing fixtures and light fixtures, back splash, shower and tub tile surrounds, hardware, and much more!
Investor Tools
$323,313
Estimated Property Value
$190,698Estimated Mortgage Balance
$132,615Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,940 /month
Positive
Cash Flow Estimate:
$647 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$594/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,513
$323,313
2025
$40,000
$283,313
$323,313
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,513
$323,313
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$218,250
No
First
Dec 31, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,698
$132,615
41%
59%
$1,309/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,309/mo
+$711/mo
7.5%
