$188,000
NAL Estimated Property Value712 Edney Street, Fort Worth, TX, 76115
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Gas Oven, Vented Exhaust Fan, Washer
FlooringCarpet, Laminate
Exterior
Lot Size7,536 sqft
Building Information
Year Built1953
Stories1
Garage Spaces1
Land Information
APN16245-20-3
Lot Number3
SubdivisionGreenbriar Addition-Ft Worth
Land UseResidential
Legal DescriptionGREENBRIAR ADDITION-FT WORTH BLOCK 20 LOT 3
Census Tract105800
Assessed Land Value$42,540
Assessed Improvement Value$145,140
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED-H&B due Sunday by 3pm. Owner will decide buy end of Monday. Adorable 3 bedroom 1 bathroom home conveniently located for easy access to everything. New carpet, new interior paint, new water heater, new stove, new dishwasher, new garbage disposal, new kitchen sink and faucet, new alarms fire and carbon monoxide, all new lighting and new ceiling fan in living room, repaired foundation with warranty, roof only 3 years old, windows 10-15 years. Extended drive and storage shed.
Investor Tools
$188,000
Estimated Property Value
$142,024Estimated Mortgage Balance
$45,976Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,128 /month
Positive
Cash Flow Estimate:
$376 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$429/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,211
$187,680
2025
$42,540
$145,140
$187,680
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,211
$187,680
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$154,080
No
First
Mar 15, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$142,024
$45,976
24%
76%
$924/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$924/mo
+$1,003/mo
12.3%
