$279,000
NAL Estimated Property Value6152 Whitman Ave, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Parquet
Exterior
Exterior FeaturesRain Gutters
Lot Size9,997 sqft
Building Information
Year Built1967
Stories1
Garage Spaces2
Land Information
APN45580-93-19
Lot Number19
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 93 LOT 19
Census Tract105503
Assessed Land Value$40,000
Assessed Improvement Value$204,000
Assessment Year2025
About this property
Lovely Wedgwood home with great curb appeal. Large living area and spacious dining area, with a great additional room that could be office or play room off the kitchen. This home is in need of a little TLC, but the backyard is ready for the Texas Summer! With a great deck off the master suite and a covered patio off the living room, you can enjoy the view of your sparkling pool in any weather!
Investor Tools
$279,000
Estimated Property Value
$175,270Estimated Mortgage Balance
$103,730Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,674 /month
Positive
Cash Flow Estimate:
$558 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,212
$244,000
2025
$40,000
$204,000
$244,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,212
$244,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Conventional
$190,500
No
First
Feb 22, 2022
Mar 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,270
$103,730
37%
63%
$1,143/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,143/mo
+$877/mo
8.7%
