$234,000
NAL Estimated Property Value7205 Nosilla Street, Fort Worth, TX, 76112
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,867 sqft
Building Information
Year Built1964
Stories1
Garage Spaces2
Land Information
APN20970-28B-17-B
Lot Number17
SubdivisionHyde-Jennings Subdivision
Land UseResidential
Legal DescriptionHYDE-JENNINGS SUBDIVISION BLOCK 28B LOT 17 17, BLK 2-28
Census Tract101302
Assessed Land Value$50,000
Assessed Improvement Value$175,099
Assessment Year2025
About this property
Updated open floor plan. Kitchen is open to living room. Kitchen cabinets, plumbing fixtures, replaced in kitchen, appliances new 2019, granite counters. Doors replaced with 5 panel doors. Carpet replaced in 2019. Front two windows replaced. Front bathroom updated w vanity, plumbing, tile, bathtub, floor. Master bath - vanity, tile , plumbing fixtures, replaced. 2 closets in master. Blinds in back door. Barn door in place on private back bedroom. 3 way Split bedrooms. Ceiling fans. Nicely updated! Big back yard.
Investor Tools
$234,000
Estimated Property Value
$171,082Estimated Mortgage Balance
$62,918Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,404 /month
Positive
Cash Flow Estimate:
$468 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$518/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,051
$225,099
2025
$50,000
$175,099
$225,099
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,051
$225,099
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$189,150
No
First
May 10, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,082
$62,918
26%
73%
$1,135/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,135/mo
+$792/mo
9.9%
