$237,000
NAL Estimated Property Value7201 Routt Street, Fort Worth, TX, 76112
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,806 sqft
Building Information
Year Built1964
Stories1
Garage Spaces1
Land Information
APN20970-28C-9-B
Lot Number9
SubdivisionHyde-Jennings Subdivision
Land UseResidential
Legal DescriptionHYDE-JENNINGS SUBDIVISION BLOCK 28C LOT 9 9, BLK 3-28
Census Tract101302
Assessed Land Value$50,000
Assessed Improvement Value$170,262
Assessment Year2025
Investor Tools
$237,000
Estimated Property Value
$184,175Estimated Mortgage Balance
$52,825Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,422 /month
Positive
Cash Flow Estimate:
$474 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$309/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,518
$220,262
2025
$50,000
$170,262
$220,262
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,518
$220,262
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$198,000
No
First
Aug 8, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,175
$52,825
22%
78%
$1,188/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,188/mo
+$739/mo
9.8%
